UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
__________________________________________________________________
FORM 10-Q
__________________________________________________________________
(Mark One)
| ☒ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the quarterly period ended June 30, 2022
OR
| ☐ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | ||||
For the transition period from__________to__________
Commission File Number 001-39550
__________________________________________________________________
OppFi Inc.
(Exact name of registrant as specified in its charter)
__________________________________________________________________
Delaware (State or other jurisdiction of incorporation or organization) | 85-1648122 (I.R.S. Employer Identification No.) | ||||
130 E. Randolph Street. Suite 3400 Chicago, IL (Address of principal executive offices) | 60601 (Zip Code) | ||||
(312) 212-8079
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and former fiscal year, if changed since last report)
Securities Registered Pursuant to Section 12(b) of the Act:
| Title of Each Class | Trading Symbol(s) | Name of Each Exchange on Which Registered | ||||||||||||
| Class A common stock, par value $0.0001 per share | OPFI | New York Stock Exchange | ||||||||||||
| Warrants, each whole warrant exercisable for one share of Class A common stock, each at an exercise price of $11.50 per share | OPFI WS | New York Stock Exchange | ||||||||||||
__________________________________________________________________
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒ No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act:
| Large accelerated filer | ☐ | Accelerated filer | ☒ | |||||||||||
| Non-accelerated filer | ☐ | Smaller reporting company | ☒ | |||||||||||
| Emerging growth company | ☒ | |||||||||||||
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
As of August 5, 2022, there were 109,343,992 shares of common stock, including 13,664,296 shares of Class A common stock, par value $0.0001 per share, 0 shares of Class B common stock, par value $0.0001 per share and 95,679,696 shares of Class V common stock, par value $0.0001 per share, outstanding.
1
Table of Contents
Part I. Financial Information | |||||
Item 1. Financial Statements (Unaudited) | |||||
Part II. Other Information | |||||
2
CAUTIONARY NOTE CONCERNING FACTORS THAT MAY AFFECT FUTURE RESULTS
This Quarterly Report on Form 10-Q includes “forward-looking statements” within the meaning of the "safe harbor" provisions of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical fact included in this Quarterly Report on Form 10-Q including, without limitation, statements in “Management’s Discussion and Analysis of Financial Condition and Results of Operations” regarding the Company’s financial position, business strategy and the plans and objectives of management for future operations, are forward-looking statements. Words such as “expect,” “believe,” “anticipate,” “intend,” “estimate,” “seek” and variations and similar words and expressions are intended to identify such forward-looking statements. Such forward-looking statements relate to future events or future performance, but reflect management’s current beliefs, based on information currently available, and involve risks and uncertainties that could cause actual results to differ materially from those expected and projected.
A number of factors could cause actual events, performance or results to differ materially from the events, performance and results discussed in the forward-looking statements. Factors that may cause such differences include, but are not limited to, the impact of inflation on our business, the impact of COVID-19 on our business, the impact of stimulus or other government programs, whether we will be successful in obtaining declaratory relief against the Commissioner of the Department of Financial Protection and Innovation for the State of California; whether we will be subject to the Fair Access to Credit Act, a/k/a AB 539, whether our bank partners will continue to lend in California, whether our financing sources will continue to finance the purchase of participation rights in loans originated by our bank partners in California, the risk that the business combination disrupts current plans and operations, the ability to recognize the anticipated benefits of the business combination, which may be affected by, among other things, competition, our ability to grow and manage growth profitably and retain our key employees, costs related to the business combination, changes in applicable laws or regulations, the possibility that we may be adversely affected by other economic, business, and/or competitive factors and other risks contained in the section captioned “Risk Factors” in the Company’s Annual Report on Form 10-K, filed with the U.S. Securities and Exchange Commission on March 11, 2022. Except as expressly required by applicable securities law, the Company disclaims any intention or obligation to update or revise any forward-looking statements whether as a result of new information, future events or otherwise.
3
PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
OppFi Inc. and Subsidiaries
Consolidated Balance Sheets (Unaudited)
(in thousands, except share data)
| June 30, | December 31, | ||||||||||
| 2022 | 2021 | ||||||||||
| Assets | |||||||||||
Cash(1) | $ | 23,472 | $ | 25,064 | |||||||
| Restricted cash(1) | 34,166 | 37,298 | |||||||||
| Total cash and restricted cash | 57,638 | 62,362 | |||||||||
| Finance receivables at fair value(1) | 450,703 | 383,890 | |||||||||
Finance receivables at amortized cost, net of allowance for credit losses of $1,045 and $803 as of June 30, 2022 and December 31, 2021, respectively, and unearned income of $139 and $286 as of June 30, 2022 and December 31, 2021, respectively(1) | 4,579 | 4,220 | |||||||||
| Debt issuance costs, net(1) | 2,328 | 1,525 | |||||||||
| Property, equipment and software, net | 14,949 | 14,643 | |||||||||
| Operating lease right of use asset | 14,764 | — | |||||||||
| Deferred tax asset | 24,831 | 25,593 | |||||||||
| Other assets(1) | 8,278 | 9,873 | |||||||||
| Total assets | $ | 578,070 | $ | 502,106 | |||||||
| Liabilities and Stockholders' Equity | |||||||||||
| Liabilities: | |||||||||||
| Accounts payable(1) | $ | 10,229 | $ | 6,100 | |||||||
| Accrued expenses(1) | 19,355 | 29,595 | |||||||||
| Operating lease liability | 17,285 | — | |||||||||
| Note payable | 168 | — | |||||||||
| Secured borrowing payable(1) | 5,123 | 22,443 | |||||||||
| Senior debt, net(1) | 331,237 | 251,578 | |||||||||
| Warrant liabilities | 5,539 | 11,240 | |||||||||
| Tax receivable agreement liability | 23,636 | 23,272 | |||||||||
| Total liabilities | 412,572 | 344,228 | |||||||||
| Commitments and contingencies (Note 14) | |||||||||||
| Stockholders' equity: | |||||||||||
Preferred stock, $0.0001 par value (1,000,000 shares authorized with no shares issued and outstanding as of June 30, 2022 and December 31, 2021) | — | — | |||||||||
Class A common stock, $0.0001 par value (379,000,000 shares authorized with 14,247,912 shares issued and 13,632,260 shares outstanding as of June 30, 2022 and 13,631,484 shares issued and outstanding as of December 31, 2021) | 1 | 1 | |||||||||
Class B common stock, $0.0001 par value (6,000,000 shares authorized with no shares issued and outstanding as of June 30, 2022 and December 31, 2021) | — | — | |||||||||
Class V voting stock, $0.0001 par value (115,000,000 shares authorized with 95,729,696 and 96,338,474 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively) | 10 | 10 | |||||||||
| Additional paid-in capital | 64,330 | 61,672 | |||||||||
| Accumulated deficit | (66,164) | (70,723) | |||||||||
Treasury stock at cost, 615,652 shares as of June 30, 2022 | (2,153) | — | |||||||||
| Total OppFi Inc.'s stockholders' deficit | (3,976) | (9,040) | |||||||||
| Noncontrolling interest | 169,474 | 166,918 | |||||||||
| Total stockholders' equity | 165,498 | 157,878 | |||||||||
| Total liabilities and stockholders' equity | $ | 578,070 | $ | 502,106 | |||||||
| (1) Includes amounts in consolidated variable interest entities ("VIEs") presented separately in the table below. | |||||||||||
| Continued on next page | |||||||||||
4
OppFi Inc. and Subsidiaries
Consolidated Balance Sheets (Unaudited) - Continued
(in thousands)
| The following table summarizes the consolidated assets and liabilities of VIEs, which are included in the Consolidated Balance Sheets. The assets below may only be used to settle obligations of VIEs and are in excess of those obligations. | |||||||||||
| June 30, | December 31, | ||||||||||
| 2022 | 2021 | ||||||||||
| Assets of consolidated VIEs, included in total assets above | |||||||||||
| Cash | $ | 77 | $ | 46 | |||||||
| Restricted cash | 24,831 | 25,780 | |||||||||
| Total cash and restricted cash | 24,908 | 25,826 | |||||||||
| Finance receivables at fair value | 423,511 | 379,512 | |||||||||
Finance receivables at amortized cost, net of allowance for credit losses of $50 as of June 30, 2022 | 491 | — | |||||||||
| Debt issuance costs, net | 2,328 | 1,525 | |||||||||
| Other assets | 41 | 34 | |||||||||
| Total assets | $ | 451,279 | $ | 406,897 | |||||||
| Liabilities of consolidated VIEs, included in total liabilities above | |||||||||||
| Accounts payable | $ | 32 | $ | 25 | |||||||
| Accrued expenses | 1,950 | 2,008 | |||||||||
| Secured borrowing payable | 5,123 | 22,443 | |||||||||
| Senior debt, net | 282,442 | 203,000 | |||||||||
| Total liabilities | $ | 289,547 | $ | 227,476 | |||||||
| See notes to consolidated financial statements. | |||||||||||
5
OppFi Inc. and Subsidiaries
Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Revenue: | |||||||||||||||||||||||
| Interest and loan related income | $ | 107,873 | $ | 78,030 | $ | 208,209 | $ | 162,133 | |||||||||||||||
| Other income | 2 | 346 | 376 | 500 | |||||||||||||||||||
| 107,875 | 78,376 | 208,585 | 162,633 | ||||||||||||||||||||
| Change in fair value of finance receivables | (42,154) | (11,306) | (91,679) | (33,695) | |||||||||||||||||||
| Provision for credit losses on finance receivables | (569) | (31) | (1,026) | (38) | |||||||||||||||||||
| Net revenue | 65,152 | 67,039 | 115,880 | 128,900 | |||||||||||||||||||
| Expenses: | |||||||||||||||||||||||
| Direct marketing costs | 19,079 | 11,439 | 32,967 | 18,922 | |||||||||||||||||||
| Salaries and employee benefits | 15,314 | 14,694 | 32,147 | 28,966 | |||||||||||||||||||
| Interest expense and amortized debt issuance costs | 7,878 | 6,385 | 15,326 | 10,856 | |||||||||||||||||||
| Interest expense - related party | — | — | — | 137 | |||||||||||||||||||
| Depreciation and amortization | 3,366 | 2,413 | 6,604 | 4,577 | |||||||||||||||||||
| Technology costs | 3,287 | 2,422 | 6,422 | 4,569 | |||||||||||||||||||
| Professional fees | 3,024 | 3,674 | 5,514 | 5,880 | |||||||||||||||||||
| Payment processing fees | 2,439 | 1,684 | 4,505 | 3,312 | |||||||||||||||||||
| Occupancy | 1,071 | 879 | 2,140 | 1,759 | |||||||||||||||||||
| Management fees - related party | — | 175 | — | 350 | |||||||||||||||||||
| General, administrative and other | 3,292 | 5,287 | 6,014 | 7,201 | |||||||||||||||||||
| Total expenses | 58,750 | 49,052 | 111,639 | 86,529 | |||||||||||||||||||
| Income from operations | 6,402 | 17,987 | 4,241 | 42,371 | |||||||||||||||||||
| Other income: | |||||||||||||||||||||||
| Change in fair value of warrant liabilities | 3,297 | — | 5,701 | — | |||||||||||||||||||
| Income before income taxes | 9,699 | 17,987 | 9,942 | 42,371 | |||||||||||||||||||
| Provision for income taxes | 202 | — | 742 | — | |||||||||||||||||||
| Net income | 9,497 | $ | 17,987 | 9,200 | $ | 42,371 | |||||||||||||||||
| Net income attributable to noncontrolling interest | 6,039 | 4,666 | |||||||||||||||||||||
| Net income attributable to OppFi Inc. | $ | 3,458 | $ | 4,534 | |||||||||||||||||||
| Earnings per share attributable to OppFi Inc.: | |||||||||||||||||||||||
| Earnings per common share: | |||||||||||||||||||||||
| Basic | $ | 0.26 | $ | — | $ | 0.33 | $ | — | |||||||||||||||
| Diluted | $ | 0.10 | $ | — | $ | 0.10 | $ | — | |||||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||||||||
| Basic | 13,525,101 | — | 13,553,308 | — | |||||||||||||||||||
| Diluted | 84,283,102 | — | 84,377,754 | — | |||||||||||||||||||
| Pro forma: | |||||||||||||||||||||||
| Pro forma income tax expense (unaudited) | $ | 541 | $ | 1,228 | |||||||||||||||||||
| Pro forma net income (unaudited) | $ | 17,446 | $ | 41,143 | |||||||||||||||||||
| See notes to consolidated financial statements. | |||||||||||||||||||||||
6
OppFi Inc. and Subsidiaries
Consolidated Statements of Stockholders’ Equity / Members’ Equity (Unaudited)
(in thousands, except share data)
| Total | |||||||||||||||||||||||||||||||||||
| Preferred Units | Class A Common Stock | Class V Voting Stock | Additional Paid- | Accumulated | Treasury | Noncontrolling | Stockholders' Equity / | ||||||||||||||||||||||||||||
| Units | Amount | Shares | Amount | Shares | Amount | in Capital | (Deficit) Earnings | Stock | Interest | Members' Equity | |||||||||||||||||||||||||
| Balance, March 31, 2022 | — | $ | — | 13,349,150 | $ | 1 | 96,338,474 | $ | 10 | $ | 62,305 | $ | (69,647) | $ | (1,037) | $ | 164,958 | $ | 156,590 | ||||||||||||||||
| Exchange of Class V shares | — | — | 608,778 | — | (608,778) | — | 922 | 25 | — | (947) | — | ||||||||||||||||||||||||
| Vesting of restricted stock units | — | — | 7,650 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Stock-based compensation | — | — | — | — | — | — | 1,050 | — | — | — | 1,050 | ||||||||||||||||||||||||
| Purchase of treasury stock | — | — | (333,318) | — | — | — | — | — | (1,116) | — | (1,116) | ||||||||||||||||||||||||
| Member distributions | — | — | — | — | — | — | — | — | — | (576) | (576) | ||||||||||||||||||||||||
| Tax receivable agreement | — | — | — | — | — | — | 53 | — | — | — | 53 | ||||||||||||||||||||||||
| Net income | — | — | — | — | — | — | — | 3,458 | — | 6,039 | 9,497 | ||||||||||||||||||||||||
| Balance, June 30, 2022 | — | $ | — | 13,632,260 | $ | 1 | 95,729,696 | $ | 10 | $ | 64,330 | $ | (66,164) | $ | (2,153) | $ | 169,474 | $ | 165,498 | ||||||||||||||||
| Balance, March 31, 2021 | 41,102,500 | $ | 6,660 | — | $ | — | — | $ | — | $ | 401 | $ | 187,054 | $ | — | $ | — | $ | 194,115 | ||||||||||||||||
| Effects of adopting fair value option | — | — | — | — | — | — | — | (1,817) | — | — | (1,817) | ||||||||||||||||||||||||
| Profit interest compensation | — | — | — | — | — | — | 180 | — | — | — | 180 | ||||||||||||||||||||||||
| Member distributions | — | — | — | — | — | — | — | (33,126) | — | — | (33,126) | ||||||||||||||||||||||||
| Net income | — | — | — | — | — | — | — | 17,987 | — | — | 17,987 | ||||||||||||||||||||||||
| Balance, June 30, 2021 | 41,102,500 | $ | 6,660 | — | $ | — | — | $ | — | $ | 581 | $ | 170,098 | $ | — | $ | — | $ | 177,339 | ||||||||||||||||
| Balance, December 31, 2021 | — | $ | — | 13,631,484 | $ | 1 | 96,338,474 | $ | 10 | $ | 61,672 | $ | (70,723) | $ | — | $ | 166,918 | $ | 157,878 | ||||||||||||||||
| Exchange of Class V shares | — | — | 609 | — | (609) | — | 922 | 25 | — | (947) | — | ||||||||||||||||||||||||
| Vesting of restricted stock units | — | — | 7,650 | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Stock-based compensation | — | — | — | — | — | — | 1,629 | — | — | — | 1,629 | ||||||||||||||||||||||||
| Purchase of treasury stock | — | — | (615,652) | — | — | — | — | — | (2,153) | — | (2,153) | ||||||||||||||||||||||||
| Member distributions | — | — | — | — | — | — | — | — | — | (1,163) | (1,163) | ||||||||||||||||||||||||
| Tax receivable agreement | — | — | — | — | — | — | 107 | — | — | — | 107 | ||||||||||||||||||||||||
| Net income | — | — | — | — | — | — | — | 4,534 | — | 4,666 | 9,200 | ||||||||||||||||||||||||
| Balance, June 30, 2022 | — | $ | — | 13,632,260 | $ | 1 | 95,729,696 | $ | 10 | $ | 64,330 | $ | (66,164) | $ | (2,153) | $ | 169,474 | $ | 165,498 | ||||||||||||||||
| Balance, December 31, 2020 | 41,102,500 | $ | 6,660 | — | $ | — | — | $ | — | $ | 352 | $ | 92,320 | $ | — | $ | — | $ | 99,332 | ||||||||||||||||
| Effects of adopting fair value option | — | — | — | — | — | — | — | 69,435 | — | — | 69,435 | ||||||||||||||||||||||||
| Profit interest compensation | — | — | — | — | — | — | 229 | — | — | — | 229 | ||||||||||||||||||||||||
| Member distributions | — | — | — | — | — | — | — | (34,028) | — | — | (34,028) | ||||||||||||||||||||||||
| Net income | — | — | — | — | — | — | — | 42,371 | — | — | 42,371 | ||||||||||||||||||||||||
| Balance, June 30, 2021 | 41,102,500 | $ | 6,660 | — | $ | — | — | $ | — | $ | 581 | $ | 170,098 | $ | — | $ | — | $ | 177,339 | ||||||||||||||||
| See notes to consolidated financial statements. | |||||||||||||||||||||||||||||||||||
7
OppFi Inc. and Subsidiaries
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
| Six Months Ended June 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 9,200 | $ | 42,371 | |||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Change in fair value of finance receivables | 91,679 | 33,695 | |||||||||
| Provision for credit losses on finance receivables | 1,026 | 38 | |||||||||
| Depreciation and amortization | 6,604 | 4,577 | |||||||||
| Debt issuance cost amortization | 1,506 | 1,163 | |||||||||
| Profit interest and stock-based compensation expense | 1,629 | 229 | |||||||||
| Amortization of operating lease | 9 | — | |||||||||
| Loss on disposition of equipment | 3 | 4 | |||||||||
| Deferred income taxes | 762 | — | |||||||||
| Change in tax receivable agreement liability | 364 | — | |||||||||
| Change in fair value of warrant liabilities | (5,701) | — | |||||||||
| Changes in assets and liabilities: | |||||||||||
| Accrued interest and fees receivable | (2,252) | (1,512) | |||||||||
| Other assets | 1,595 | (812) | |||||||||
| Accounts payable | 4,129 | (753) | |||||||||
| Accrued expenses | (7,769) | 5,837 | |||||||||
| Net cash provided by operating activities | 102,784 | 84,837 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Finance receivables originated and acquired | (369,913) | (248,453) | |||||||||
| Finance receivables repayments and recoveries | 212,436 | 207,156 | |||||||||
| Purchases of equipment and capitalized technology | (6,913) | (6,581) | |||||||||
| Net cash used in investing activities | (164,390) | (47,878) | |||||||||
| Cash flows from financing activities: | |||||||||||
| Member distributions | (1,163) | (34,028) | |||||||||
| Net (payments) advances of secured borrowing payable | (17,320) | 1,624 | |||||||||
| Net advances of senior debt | 79,442 | 76,228 | |||||||||
| Net advance of note payable | 168 | — | |||||||||
| Payment of subordinated debt - related party | — | (4,000) | |||||||||
| Payment for debt issuance costs | (2,092) | (1,661) | |||||||||
| Repurchases of common stock | (2,153) | — | |||||||||
| Net cash provided by financing activities | 56,882 | 38,163 | |||||||||
| Net (decrease) increase in cash and restricted cash | (4,724) | 75,122 | |||||||||
| Cash and restricted cash | |||||||||||
| Beginning | 62,362 | 45,657 | |||||||||
| Ending | $ | 57,638 | $ | 120,779 | |||||||
| Supplemental disclosure of cash flow information: | |||||||||||
| Interest paid on borrowed funds | $ | 14,196 | $ | 10,002 | |||||||
| Income taxes paid | $ | 328 | $ | — | |||||||
| Supplemental disclosure of non-cash activities: | |||||||||||
| Non-cash change from adopting the fair value option on finance receivables | $ | — | $ | 69,435 | |||||||
| Increase in additional paid-in capital as a result of tax receivable agreement | $ | 107 | $ | — | |||||||
| Operating lease right of use asset recognized from adoption of ASU 2016-02 | $ | 15,459 | $ | — | |||||||
| Operating lease liability recognized from adoption of ASU 2016-02 | $ | 17,972 | $ | — | |||||||
| See notes to consolidated financial statements. | |||||||||||
8
Note 1. Organization and Nature of Operations
OppFi Inc. (“OppFi”), formerly FG New America Acquisition Corp. (“FGNA”), collectively with its consolidated subsidiaries (“Company”), is a leading mission-driven financial technology platform that powers banks to offer accessible lending products to everyday consumers through its proprietary technology and artificial intelligence and a top-rated experience. OppFi’s platform facilitates credit access products primarily through its installment loan product, OppLoans. OppFi’s credit access products also include its payroll deduction secured installment loan product, SalaryTap, and credit card product, OppFi Card.
On July 20, 2021 (“Closing Date”), the Company completed a business combination pursuant to the Business Combination Agreement (“Business Combination Agreement”), dated as of February 9, 2021, by and among Opportunity Financial, LLC (“OppFi-LLC”), a Delaware limited liability company, OppFi Shares, LLC (“OFS”), a Delaware limited liability company, and Todd Schwartz (“Members’ Representative”), in his capacity as the representative of the members of OppFi-LLC (“Members”) immediately prior to the closing (“Closing”). The transactions contemplated by the Business Combination Agreement are referred to herein as the “Business Combination.” At the Closing, FGNA changed its name to “OppFi Inc.” OppFi’s Class A common stock, par value $0.0001 per share (“Class A Common Stock”) and redeemable warrants exercisable for Class A Common Stock (“Public Warrants”) are listed on the New York Stock Exchange (“NYSE”) under the symbols “OPFI” and “OPFI WS,” respectively.
Following the Closing, the Company is organized in an “Up-C” structure in which substantially all of the assets and the business of the Company are held by OppFi-LLC and its subsidiaries, and OppFi’s only direct assets consist of Class A common units of OppFi-LLC (“OppFi Units”). As of June 30, 2022, OppFi owned approximately 12.5% of the OppFi Units and controls OppFi-LLC as the sole manager of OppFi-LLC in accordance with the terms of the Third Amended and Restated Limited Liability Company Agreement of OppFi-LLC (“OppFi A&R LLCA”). All remaining OppFi Units (“Retained OppFi Units”) are beneficially owned by the Members. OFS holds a controlling voting interest in OppFi through its ownership of shares of Class V common stock, par value $0.0001 per share, of OppFi (“Class V Voting Stock”) in an amount equal to the number of Retained OppFi Units and therefore has the ability to control OppFi-LLC.
Note 2. Significant Accounting Policies
Basis of presentation and consolidation: The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and the rules and regulations of the Securities and Exchange Commission (“SEC”) for interim reporting. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been omitted if they substantially duplicate the disclosures contained in the Company’s annual audited consolidated financial statements pursuant to such rules and regulations.
These unaudited consolidated financial statements and related notes should be read in conjunction with the Company’s audited consolidated financial statements and the related notes as of and for the year ended December 31, 2021 included in the Company's Annual Report on Form 10-K ("Annual Report"), as amended, for the year ended December 31, 2021, filed with the SEC on March 11, 2022. In the opinion of the Company’s management, these unaudited consolidated financial statements include all adjustments, consisting only of normal recurring adjustments, necessary for the fair statement of the results and financial position for the periods presented. The results of operations for the three and six months ended June 30, 2022 are not necessarily indicative of the results of operations that may be expected for the full year ending December 31, 2022.
The accompanying unaudited consolidated financial statements include the accounts of OppFi and OppFi-LLC with its wholly-owned subsidiaries and variable interest entities (“VIEs”) in which the Company is the primary beneficiary. The Company is considered to be the primary beneficiary of a VIE when it has both (i) the power to direct the activities that most significantly impact the VIE’s economic performance, and (ii) the obligation to absorb losses or receive benefits of a VIE that could potentially be significant to the VIE. All intercompany transactions and balances have been eliminated in consolidation.
On April 15, 2022, OppFi-LLC entered into agreements with Midtown Madison Management LLC, an unrelated third party, and Gray Rock SPV LLC, an entity formed by third-party investors for the purpose of purchasing participation interests in receivables from Gray Rock Finance LLC. Under the terms of the agreements, OppFi-LLC serves as the servicer of these financial assets. As the servicer, OppFi-LLC is subject to various financial covenants, such as minimum tangible net worth, liquidity and debt-to-equity ratio. OppFi-LLC also entered into a total return swap transaction with Midtown Madison Management LLC, providing credit protection related to a reference pool of consumer receivables financed by Midtown Madison Management LLC. While Gray Rock SPV LLC is not owned by OppFi-LLC, Gray Rock SPV LLC was determined to be a VIE and OppFi-LLC is considered the primary beneficiary based on its power to direct activities through its role as a servicer and its obligations to absorb losses and right to receive benefits.
Segments: Segments are defined as components of an enterprise for which discrete financial information is available and evaluated regularly by the chief operating decision maker ("CODM") in deciding how to allocate resources and in assessing
9
performance. OppFi’s Chief Executive Officer is considered to be the CODM. The CODM reviews financial information presented on a consolidated basis for purposes of allocating resources and evaluating financial performance. The Company’s operations constitute a single reportable segment.
Use of estimates: The preparation of the unaudited consolidated financial statements in accordance with GAAP requires management to make estimates and assumptions, including those impacted by COVID-19, that affect the reported amounts of assets, liabilities and disclosure of contingent assets and liabilities at the date of the unaudited consolidated financial statements and the reported amounts of revenues and expenses during the reporting period.
The judgements, assumptions, and estimates used by management are based on historical experience, management’s experience and qualitative factors. The areas subject to significant estimation techniques are the determination of fair value of installment finance receivables and warrants, the adequacy of the allowance for credit losses on finance receivables, operating lease right of use asset, operating lease liability, valuation allowance of deferred tax assets, stock-based compensation expense and income tax provision. For the aforementioned estimates, it is reasonably possible the recorded amounts or related disclosures could significantly change in the near future as new information is available.
Accounting Policies: There have been no changes to the Company's significant accounting policies from those described in Part II, Item 8 - Financial Statements and Supplementary Data in the Annual Report, except for the new accounting pronouncement subsequently adopted as noted below and the accounting for earnings per share as noted below and in Note 17.
Participation rights purchase obligations: OppFi-LLC has entered into bank partnership arrangements with certain banks insured by the FDIC. As part of these bank partnership arrangements, the banks have the ability to retain a percentage of the finance receivables they have originated, and OppFi-LLC’s participation rights are reduced by the percentage of the finance receivables retained by the banks. For the six months ended June 30, 2022 and 2021, finance receivables originated through the bank partnership arrangements totaled 94% and 84%, respectively. As of June 30, 2022 and December 31, 2021, the unpaid principal balance of finance receivables outstanding for purchase was $18.6 million and $9.5 million, respectively.
Troubled debt restructurings: As the terms of the receivables are typically not renegotiated and settlement offers are not typically made until after a receivable stops accruing interest income (up to 60 days delinquent), the only receivables considered to be impaired, or troubled debt restructurings, are: 1) those receivables where a settlement offer is made after receivables cease accruing interest, which may result in a modification of contractual terms, 2) the Company has received notification that a borrower is working with a third party to settle debt on his/her behalf and 3) customers who have entered into the Company’s short-term or long-term hardship programs. As of June 30, 2022 and December 31, 2021, management determined the balance of troubled debt restructuring receivables to be immaterial to the consolidated financial statements as a whole. As such, substantially all disclosures relating to impaired finance receivables, and troubled debt restructuring, have been omitted from these consolidated financial statements.
Capitalized technology: The Company capitalized software costs associated with application development totaling $3.0 million and $3.4 million for the three months ended June 30, 2022 and 2021, respectively, and $6.8 million and $6.1 million for the six months ended June 30, 2022 and 2021, respectively. Amortization expense, which is included in depreciation and amortization on the consolidated statements of operations, totaled $3.1 million and $2.2 million for the three months ended June 30, 2022 and 2021, respectively, and $6.1 million and $4.1 million for the six months ended June 30, 2022 and 2021, respectively.
Treasury stock: The Company accounts for treasury stock under the cost method and includes treasury stock as a component of stockholders’ equity on the consolidated balance sheets. The Company accounts for the reissuance of treasury stock on the first-in, first out (“FIFO”) method.
Earnings per share: Basic earnings per share available to common stockholders is calculated by dividing the net income attributable to OppFi by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share available to common stockholders is computed using the more dilutive of a) the treasury stock method, which gives effect to potentially dilutive common stock equivalents of OppFi outstanding during the period, or b) the if-converted method, which gives effect to both the potentially dilutive common stock equivalents outstanding during the period as well as an assumed full exchange of Units of OppFi-LLC into Class A common shares of OppFi as of the beginning of the period. The if-converted method would also give effect to conversion of the Earnout Units in periods they would be deemed to vest. For the if-converted method, earnings is also adjusted to reflect all income of OppFi-LLC inuring to the benefit of OppFi and taxed accordingly. In periods in which the Company reports a net loss available attributable to OppFi, diluted earnings per share available to common stockholders would be the same as basic earnings per share available to common stockholders, since dilutive common shares are not assumed to have been issued if their effect is anti-dilutive.
Noncontrolling interests: Noncontrolling interests are held by the Members, who retained 87.5% and 87.6% of the economic ownership percentage of OppFi-LLC as of June 30, 2022 and December 31, 2021, respectively. In accordance with the provisions of Accounting Standards Codification (“ASC”) 810, Consolidation, the Company classifies the noncontrolling
10
interests as a component of stockholders’ equity in the consolidated balance sheets. Additionally, the Company has presented the net income attributable to OppFi and the noncontrolling ownership interests separately in the consolidated statements of operations.
Emerging growth company: The Company is an emerging growth company as defined under the Jumpstart Our Business Startups Act of 2012 (“Jobs Act”). The Company is permitted to delay the adoption of new or revised accounting pronouncements applicable to public companies until such pronouncements apply to private companies. This may make comparison of the Company’s financial statements with another public company which is neither an emerging growth company nor an emerging growth company which has opted out of using the extended transition period difficult or impossible because of the potential differences in accounting standards used.
Accounting pronouncements issued and adopted: In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842) and issued certain transitional guidance and subsequent amendments between January 2018 and February 2020 (collectively, “Topic 842”). Under Topic 842, lessees are required to recognize lease assets and lease liabilities on the consolidated balance sheets for all leases with terms longer than twelve months. Leases will be classified as either finance or operating, with classification affecting the pattern of expense recognition in the consolidated statements of operations. Per ASU No. 2020-05, Revenue from Contracts with Customers (Topic 606) and Leases (Topic 842): Effective Dates for Certain Entities, issued June 2020, Topic 842, as amended, is effective for private companies for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022. As permitted for emerging growth companies, the Company adopted Topic 842 under the private company transition guidance, which was effective for the Company beginning on January 1, 2022. The Company utilized the effective date method, whereby the Company will continue to present prior period financial statements and disclosures under ASC 840. In addition, the Company has elected the package of practical expedients permitted under the transition guidance which, among other things, permits companies to not reassess prior conclusions on lease identification, lease classification, and initial direct costs. The Company also elected the practical expedient which permits the Company to combine lease and non-lease components and to exclude short-term leases, defined as having an initial term of twelve months or less, from the consolidated balance sheets. The adoption of Topic 842, as amended, resulted in the Company recording a right-of-use asset and lease liability related to the Company’s operating lease of its corporate headquarters totaling approximately $15.5 million and $18.0 million, respectively, on the Company’s consolidated balance sheet as of January 1, 2022. A decrease to deferred rent totaling approximately $2.5 million, which was previously included in accrued expenses on the consolidated balance sheet, was reclassified as an offset to the right-of-use asset upon adoption of Topic 842. The adoption of the standard did not materially affect the Company's consolidated statements of operations or cash flows.
Accounting pronouncements issued and not yet adopted: In March 2020, the FASB issued ASU No. 2020-04, Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The purpose of ASU No. 2020-04 is to provide optional guidance for a period of time related to accounting for reference rate reform on financial reporting. It is intended to reduce the potential burden of reviewing contract modifications related to discontinued rates. In January 2021, the FASB issued ASU No. 2021-01, Reference Rate Reform (Topic 848): Scope. The purpose of ASU No. 2021-01 is to expand guidance on contract modifications and hedge accounting. The amendments and expedients in these updates are effective as of March 12, 2020 through December 31, 2022 and may be elected by topic. The Company is currently evaluating the impact of ASU No. 2020-04 and 2021-01 on the Company’s consolidated financial statements.
In March 2022, the FASB issued ASU No. 2022-02, Financial Instruments-Credit Losses (Topic 326): Troubled Debt Restructurings and Vintage Disclosures. The purpose of ASU No. 2022-02 is to provide guidance on troubled debt restructuring accounting model for creditors that have adopted Topic 326. Additionally, the guidance expands on vintage disclosure requirements. The guidance is effective for annual reporting periods beginning after December 15, 2022, including interim periods within the annual reporting period. The Company is currently evaluating the impact of ASU No. 2022-02 on the Company’s consolidated financial statements.
11
Note 3. Finance Receivables
Finance receivables at fair value: The components of installment finance receivables at fair value as of June 30, 2022 and December 31, 2021 were as follows (in thousands):
| June 30, 2022 | December 31, 2021 | ||||||||||
| Unpaid principal balance of finance receivables - accrual | $ | 362,734 | $ | 307,059 | |||||||
| Unpaid principal balance of finance receivables - non-accrual | 31,975 | 25,185 | |||||||||
| Unpaid principal balance of finance receivables | $ | 394,709 | $ | 332,244 | |||||||
| Finance receivables at fair value - accrual | $ | 432,866 | $ | 369,576 | |||||||
| Finance receivables at fair value - non-accrual | 4,941 | 3,677 | |||||||||
| Finance receivables at fair value, excluding accrued interest and fees receivable | 437,807 | 373,253 | |||||||||
| Accrued interest and fees receivable | 12,896 | 10,637 | |||||||||
| Finance receivables at fair value | $ | 450,703 | $ | 383,890 | |||||||
| Difference between unpaid principal balance and fair value | $ | 43,098 | $ | 41,009 | |||||||
The Company’s policy is to discontinue and reverse the accrual of interest income on installment finances receivables at the earlier of 60 days past due on a recency basis or 90 days past due on a contractual basis. As of June 30, 2022, the aggregate unpaid principal balance and fair value of installment finance receivables 90 days or more past due was $14.3 million and $2.2 million, respectively. As of December 31, 2021, the aggregate unpaid principal balance and fair value of installment finance receivables 90 days or more past due was $10.5 million and $1.5 million, respectively.
Changes in the fair value of installment finance receivables at fair value for the three and six months ended June 30, 2022 and 2021 were as follows (in thousands):
12
Finance receivables at amortized cost, net: The components of finance receivables carried at amortized cost as of June 30, 2022 and December 31, 2021 were as follows (in thousands):
| June 30, 2022 | December 31, 2021 | ||||||||||
| Finance receivables | $ | 5,746 | $ | 5,285 | |||||||
| Accrued interest and fees | 17 | 24 | |||||||||
| Unearned annual fee income | (139) | (286) | |||||||||
| Allowance for credit losses | (1,045) | (803) | |||||||||
| Finance receivables at amortized cost, net | $ | 4,579 | $ | 4,220 | |||||||
Changes in the allowance for credit losses on finance receivables for the three and six months ended June 30, 2022 and 2021 were as follows (in thousands):
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Beginning balance | $ | 931 | $ | 7 | $ | 803 | $ | 55,031 | |||||||||||||||
| Effects of adopting fair value option | — | — | — | (55,031) | |||||||||||||||||||
| Provisions for credit losses on finance receivables | 569 | 31 | 1,026 | 38 | |||||||||||||||||||
| Finance receivables charged off | (455) | (27) | (784) | (27) | |||||||||||||||||||
| Ending balance | $ | 1,045 | $ | 11 | $ | 1,045 | $ | 11 | |||||||||||||||
The following is an assessment of the credit quality of finance receivables at amortized cost and presents the recency and contractual delinquency of the finance receivable portfolio as of June 30, 2022 and December 31, 2021 (in thousands):
| June 30, 2022 | December 31, 2021 | |||||||||||||||||||||||||
| Recency delinquency | Contractual delinquency | Recency delinquency | Contractual delinquency | |||||||||||||||||||||||
| Current | $ | 4,230 | $ | 4,170 | $ | 5,016 | $ | 4,993 | ||||||||||||||||||
| Delinquency | ||||||||||||||||||||||||||
| 30-59 days | 374 | 359 | 152 | 171 | ||||||||||||||||||||||
| 60-89 days | 392 | 403 | 102 | 104 | ||||||||||||||||||||||
| 90+ days | 750 | 814 | 15 | 17 | ||||||||||||||||||||||
| Total delinquency | 1,516 | 1,576 | 269 | 292 | ||||||||||||||||||||||
| Finance receivables | $ | 5,746 | $ | 5,746 | $ | 5,285 | $ | 5,285 | ||||||||||||||||||
In accordance with the Company’s income recognition policy, finance receivables in non-accrual status as of June 30, 2022 and December 31, 2021 were $1.2 million and $0.1 million, respectively.
13
Note 4. Property, Equipment and Software, Net
Property, equipment and software consisted of the following (in thousands):
| June 30, 2022 | December 31, 2021 | |||||||||||||
| Capitalized technology | $ | 41,371 | $ | 34,586 | ||||||||||
| Furniture, fixtures and equipment | 3,914 | 3,792 | ||||||||||||
| Leasehold improvements | 979 | 979 | ||||||||||||
| Total property, equipment and software | 46,264 | 39,357 | ||||||||||||
| Less accumulated depreciation and amortization | (31,315) | (24,714) | ||||||||||||
| Property, equipment and software, net | $ | 14,949 | $ | 14,643 | ||||||||||
Depreciation and amortization expense for the three months ended June 30, 2022 and 2021 was $3.4 million and $2.4 million, respectively, and for the six months ended June 30, 2022 and 2021 was $6.6 million and $4.6 million, respectively.
Note 5. Accrued Expenses
Accrued expenses consisted of the following (in thousands):
| June 30, 2022 | December 31, 2021 | |||||||||||||
| Accrual for services rendered and goods purchased | $ | 8,532 | $ | 10,631 | ||||||||||
| Accrued payroll and benefits | 7,418 | 11,779 | ||||||||||||
| Deferred rent | — | 2,513 | ||||||||||||
| Other | 3,405 | 4,672 | ||||||||||||
| Total | $ | 19,355 | $ | 29,595 | ||||||||||
Note 6. Leases
The Company leases its office facilities under a non-cancelable operating lease agreement with an unrelated party through September 2030. Operating leases are included in "Operating lease right of use asset" and "Operating lease liability" in the consolidated balance sheets.
Operating lease cost, which is included in occupancy expense in the consolidated statements of operations, totaled $1.1 million and $2.1 million, of which $0.5 million and $1.0 million was related to variable lease payments, for the three and six months ended June 30, 2022, respectively. Cash paid for amounts included in the measurement of lease liabilities totaled $0.6 million and $1.1 million for the three and six months ended June 30, 2022, respectively.
14
Future minimum lease payments as of June 30, 2022 are as follows (in thousands):
| Year | Amount | |||||||
| Remainder of 2022 | $ | 1,147 | ||||||
| 2023 | 2,339 | |||||||
| 2024 | 2,410 | |||||||
| 2025 | 2,482 | |||||||
| 2026 | 2,557 | |||||||
| 2027 | 2,633 | |||||||
| Thereafter | 7,650 | |||||||
| Total lease payments | 21,218 | |||||||
| Less: imputed interest | (3,933) | |||||||
| Operating lease liability | $ | 17,285 | ||||||
The weighted average remaining lease term and discount rate as of June 30, 2022 are as follows:
| Weighted average remaining lease term (in years) | 8.3 | |||||||
| Weighted average discount rate | 5 | % | ||||||
Supplemental cash flow information related to the lease for the three and six months ended June 30, 2022 are as follows (in thousands):
| Three Months Ended June 30, 2022 | Six Months Ended June 30, 2022 | ||||||||||
| Cash paid for amounts included in the measurement of lease liabilities: | |||||||||||
| Cash paid for operating leases included in operating activities | $ | 562 | $ | 1,124 | |||||||
Disclosures under ASC 840, Leases
Rent expense, which is included in occupancy expense in the consolidated statements of operations, totaled $0.9 million and $1.8 million for the three and six months ended June 30, 2021, respectively.
Future minimum lease payments as of December 31, 2021 were as follows (in thousands):
| Year | Amount | |||||||
| 2022 | $ | 2,271 | ||||||
| 2023 | 2,339 | |||||||
| 2024 | 2,410 | |||||||
| 2025 | 2,482 | |||||||
| 2026 | 2,557 | |||||||
| Thereafter | 10,283 | |||||||
| Total | $ | 22,342 | ||||||
15
Note 7. Borrowings
The following is a summary of the Company’s outstanding borrowings as of June 30, 2022 and December 31, 2021, including borrowing capacity as of June 30, 2022 (in thousands):
| Purpose | Borrower | Borrowing Capacity | June 30, 2022 | December 31, 2021 | Interest Rate as of June 30, 2022 | Maturity Date | |||||||||||||||||||||||||||||||||||
| Secured borrowing payable | Opportunity Funding SPE II, LLC | $ | 5,123 | $ | 5,123 | $ | 22,443 | 15.00% | — | (1) | |||||||||||||||||||||||||||||||
| Senior debt | |||||||||||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE III, LLC | $ | 175,000 | $ | 134,759 | $ | 119,000 | LIBOR plus 6.00% | January 2024 | ||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE V, LLC; Opportunity Funding SPE VII, LLC (Tranche A) | 75,000 | 37,500 | 45,900 | LIBOR plus 7.25% | June 2025 | |||||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE V, LLC; Opportunity Funding SPE VII, LLC (Tranche B) | 125,000 | 70,000 | — | SOFR plus 6.75% | June 2025 | |||||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE VI, LLC | — | — | 30,600 | LIBOR plus 7.25% | April 2023 | |||||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE IV, LLC; SalaryTap Funding SPE, LLC | 45,000 | 7,500 | 7,500 | SOFR plus 0.11% plus 3.85% | February 2024 | |||||||||||||||||||||||||||||||||||
| Revolving line of credit | Gray Rock SPV LLC | 75,000 | 32,683 | — | SOFR plus 7.25% | April 2025 | |||||||||||||||||||||||||||||||||||
| Total revolving lines of credit | 495,000 | 282,442 | 203,000 | ||||||||||||||||||||||||||||||||||||||
| Term loan, net | OppFi-LLC | 50,000 | 48,795 | 48,578 | LIBOR plus 10.00% | March 2025 | |||||||||||||||||||||||||||||||||||
| Total senior debt | $ | 545,000 | $ | 331,237 | $ | 251,578 | |||||||||||||||||||||||||||||||||||
| Note payable | OppFi-LLC | $ | 168 | $ | 168 | $ | — | 4.59% | December 2022 | ||||||||||||||||||||||||||||||||
| (1) | Maturity date extended indefinitely until borrowing capacity is depleted | ||||||||||||||||||||||||||||||||||||||||
Secured borrowing payable: As of June 30, 2022 and December 31, 2021, $165.0 million and $148.9 million, respectively, of finance receivables have been purchased with an active secured borrowing balance of $5.1 million and $22.4 million, respectively.
Interest expense related to secured borrowings was $0.4 million and $0.5 million for the three months ended June 30, 2022 and 2021, respectively, and $1.2 million and $1.4 million for the six months ended June 30, 2022 and 2021, respectively. Additionally, the Company has capitalized $0.2 million in debt issuance costs related to secured borrowings. There were no amortized debt issuance costs related to secured borrowings for the three and six months ended June 30, 2022. Amortized debt issuance costs related to secured borrowings were $13 thousand and $25 thousand, respectively, for the three and six months ended June 30, 2021. As of June 30, 2022 and December 31, 2021, there were no unamortized debt issuance costs related to secured borrowings.
Senior debt:
Corporate credit agreement
On March 23, 2021, the borrowings under this revolving credit agreement were paid in full. Subsequent to repayment, OppFi-LLC terminated the revolving credit agreement. Interest expense related to the revolving credit agreement totaled $35 thousand for the six months ended June 30, 2021. Additionally, the Company has capitalized $0.3 million in debt issuance costs in connection with this facility. For the six months ended June 30, 2021, amortized debt issuance costs were $21 thousand.
16
Revolving line of credit - Opportunity Funding SPE III, LLC
Interest expense related to this facility was $2.6 million and $1.9 million for the three months ended June 30, 2022 and 2021, respectively, and $5.1 million and $3.2 million for the six months ended June 30, 2022 and 2021, respectively. Additionally, the Company has capitalized $2.1 million in debt issuance costs in connection with this facility. Amortized debt issuance costs associated with this facility were $0.2 million and $0.2 million for the three months ended June 30, 2022 and 2021, respectively, and $0.4 million and $0.4 million for the six months ended June 30, 2022 and 2021, respectively. As of June 30, 2022 and December 31, 2021, the remaining balance of unamortized debt issuance costs associated with the facility was $0.6 million and $0.8 million, respectively.
Revolving line of credit - Opportunity Funding SPE V, LLC and Opportunity Funding SPE VII, LLC
On June 14, 2022, this revolving credit agreement was amended to, among other things, increase the size of the facility from $75 million to $200 million and extend the revolving period for an additional three years to June 14, 2025. Under the amendment, this revolving credit agreement was bifurcated into two tranches: Tranche A, in amount of $75 million, and Tranche B, in an amount of $125 million. The amendment also replaced the use of Adjusted LIBOR Rate with Term Secured Overnight Financing Rate (“SOFR”) as the benchmark interest rate for Tranche B.
Interest expense related to this facility was $1.5 million and $1.0 million for the three months ended June 30, 2022 and 2021, respectively, and $2.6 million and $1.6 million for the six months ended June 30, 2022 and 2021, respectively. Additionally, the Company has capitalized $1.5 million in debt issuance costs in connection with this facility. Amortized debt issuance costs associated with this facility were $0.1 million and $0.1 million for the three months ended June 30, 2022 and 2021, respectively, and $0.3 million and $0.2 million for the six months ended June 30, 2022 and 2021, respectively. As of June 30, 2022 and December 31, 2021, the remaining balance of unamortized debt issuance costs associated with this facility was $0.2 million and $0.4 million, respectively.
Revolving line of credit - Opportunity Funding SPE VI, LLC
On June 22, 2022, the borrowings under this revolving line of credit agreement were paid in full. Subsequent to repayment, OppFi-LLC terminated the revolving credit agreement.
Interest expense related to this facility was $0.8 million and $0.6 million for the three months ended June 30, 2022 and 2021, respectively, and $1.6 million and $1.0 million for the six months ended June 30, 2022 and 2021, respectively. Additionally, the Company has capitalized $0.9 million in debt issuance costs in connection with this facility. Amortized debt issuance costs associated with this facility were $14.2 thousand and $0.1 million for the three months ended June 30, 2022 and 2021, respectively, and $0.1 million and $0.2 million for the six months ended June 30, 2022 and 2021, respectively. As of June 30, 2022 and December 31, 2021 , the remaining balance of unamortized debt issuance costs associated with this facility was $14 thousand and $0.1 million, respectively.
Revolving line of credit - Opportunity Funding SPE IV, LLC and SalaryTap Funding SPE, LLC
On March 31, 2022, this revolving credit agreement was amended to bear interest in accordance with the SOFR at a per annum rate equal to the applicable SOFR rate plus a credit spread adjustment of 0.11% plus 3.85%.
Interest expense related to this facility was $0.1 million and $0.1 million for the three months ended June 30, 2022 and 2021, respectively, and $0.2 million and $0.2 million for the six months ended June 30, 2022 and 2021, respectively. Additionally, the Company has capitalized $0.9 million in debt issuance costs in connection with this facility. Amortized debt issuance costs associated with this facility were $0.1 million and $0.2 million for the three months ended June 30, 2022 and 2021, respectively, and $0.1 million and $0.2 million for the six months ended June 30, 2022 and 2021, respectively. As of June 30, 2022 and December 31, 2021, the remaining balance of unamortized debt issuance costs associated with this facility was $0.3 million and $0.3 million, respectively.
Revolving line of credit - Gray Rock SPV LLC
On April 15, 2022, Gray Rock SPV LLC entered into a revolving line of credit agreement that provides maximum borrowings of $75 million. Interest is payable monthly. Borrowings are secured by the assets of Gray Rock SPV LLC. The revolving line of credit agreement contains a financial covenant restricting dividend payments.
For the three and six months ended June 30, 2022, interest expense related to this facility totaled $0.4 million.
17
Term loan, net
As of June 30, 2022 and December 31, 2021, the outstanding balance of $50.0 million was net of unamortized debt issuance costs of $1.3 million and $1.4 million, respectively.
Interest expense related to this facility was $1.5 million and $1.6 million for the three months ended June 30, 2022 and 2021, respectively, and $3.0 million and $2.3 million for the six months ended June 30, 2022 and 2021, respectively. Additionally, the Company has capitalized $2.3 million in debt issuance costs in connection with this facility. Amortized debt issuance costs associated with this facility were $0.1 million and $0.1 million for the three months ended June 30, 2022 and 2021, respectively, and $0.2 million and $0.2 million for the six months ended June 30, 2022 and 2021, respectively.
As of June 30, 2022, required payments for the term loan for each of the next five years are as follows (in thousands):
| Year | Amount | |||||||
| Remainder of 2022 | $ | — | ||||||
| 2023 | — | |||||||
| 2024 | — | |||||||
| 2025 | 50,000 | |||||||
| 2026 | — | |||||||
| Total | $ | 50,000 | ||||||
Note payable: In March 2022, OppFi entered into a financing agreement for the financing of insurance premiums totaling $0.3 million payable in ten monthly installments of $28 thousand through December 23, 2022. Interest expense related to this note payable was $1.9 thousand for the three and six months ended June 30, 2022.
Subordinated debt - related party: On March 30, 2021, the borrowings under this unsecured line of credit agreement were paid in full. Interest expense related to this related party transaction was $0.1 million for the six months ended June 30, 2021.
Note 8. Warrant Liabilities
As of June 30, 2022, there were 11,887,500 Public Warrants and 3,451,937 Private Placement Warrants outstanding. As of June 30, 2022 and December 31, 2021, the Company recorded warrant liabilities of $5.5 million and $11.2 million, respectively, in the consolidated balance sheets. The change in fair value of the Public Warrants and Private Placement Warrants was $2.4 million and $0.9 million, respectively, for the three months ended June 30, 2022 and was $4.3 million and $1.4 million, respectively, for the six months ended June 30, 2022.
Note 9. Stockholders’ Equity
Share repurchase: On January 6, 2022, OppFi announced that its Board of Directors (“Board”) had authorized a program to repurchase (“Repurchase Program”) up to $20.0 million in the aggregate of shares of Class A Common Stock. Repurchases under the Repurchase Program may be made from time to time, on the open market, in privately negotiated transactions, or by other methods, at the discretion of the management of the Company and in accordance with the limitations set forth in Rule 10b-18 promulgated under the Securities Exchange Act of 1934, as amended, and other applicable legal requirements. The timing and amount of the repurchases will depend on market conditions and other requirements. The Repurchase Program does not obligate the Company to repurchase any dollar amount or number of shares and the Repurchase Program may be extended, modified, suspended, or discontinued at any time. For each share of Class A Common Stock that the Company repurchases under the Repurchase Program, OppFi-LLC will redeem one Class A common unit of OppFi-LLC held by OppFi, decreasing the percentage ownership of OppFi-LLC by OppFi and relatively increasing the ownership by the Members. The Repurchase Program will expire in December 2023.
During the three months ended June 30, 2022, OppFi repurchased 333,318 shares of Class A Common Stock, which were held as treasury stock as of June 30, 2022, at an average purchase price of $3.31 per share for an aggregate purchase price of $1.1 million. During the six months ended June 30, 2022, OppFi repurchased 615,652 shares of Class A Common Stock, which were held as treasury stock as of June 30, 2022, at an average purchase price of $3.48 per share for an aggregate purchase price of $2.1 million. As of June 30, 2022, $17.9 million of the repurchase authorization under the Repurchase Program remained available.
18
Note 10. Stock-Based Compensation
On July 20, 2021, OppFi established the OppFi Inc. 2021 Equity Incentive Plan (“Plan”), which provides for the grant of awards in the form of options, stock appreciation rights, restricted stock awards, restricted stock units, performance shares, performance units, cash-based awards, and other stock-based awards to employees, non-employee directors, officers, and consultants. As of June 30, 2022, the maximum aggregate number of shares of Class A Common Stock that may be issued under the Plan (including from outstanding awards) was 11,772,630 shares. As of June 30, 2022, OppFi had only granted awards in the form of options, restricted stock units, and performance stock units.
Stock options:
A summary of the Company’s stock option activity for the six months ended June 30, 2022 is as follows:
| Number of Common Stock Options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life (Years) | Aggregate Intrinsic Value | |||||||||||
Outstanding as of December 31, 2021 | 3,375,000 | $ | 15.23 | — | $ | — | ||||||||
| Granted | 553,794 | 3.94 | — | — | ||||||||||
| Exercised | — | — | — | — | ||||||||||
| Forfeited | (1,499,822) | 14.01 | — | — | ||||||||||
Outstanding as of June 30, 2022 | 2,428,972 | $ | 13.40 | 9.28 | $ | — | ||||||||
Exercisable as of June 30, 2022 | 175,000 | $ | 15.23 | 9.06 | $ | — | ||||||||
For the three and six months ended June 30, 2022, the Company recognized stock-based compensation expense of $0.3 million and $0.1 million, respectively. As of June 30, 2022 and December 31, 2021, the Company had unrecognized stock-based compensation related to unvested stock options of $3.2 million and $6.1 million, respectively, that is expected to be recognized over an estimated weighted average period of approximately 3.2 years and 3.5 years, respectively. The weighted average grant date fair value of stock options granted during the six months ended June 30, 2022 was $2.33.
The fair value of each option grant during the six months ended June 30, 2022 was estimated on the grant date using the Black-Scholes option pricing model based on the following assumptions:
| Volatility (high) | 60.00 | % | - | 65.00 | % | ||||||
| Risk-free rate | 1.71% | - | 3.02% | ||||||||
| Expected term (years) | 6.1 years | ||||||||||
| Dividend yield | 0.00 | % | |||||||||
Restricted stock units:
A summary of the Company’s restricted stock unit (“RSU”) activity for the six months ended June 30, 2022 is as follows:
| Shares | Weighted Average Grant Date Fair Value | ||||||||||
| Unvested - beginning of period | 1,818,530 | $ | 7.58 | ||||||||
| Granted | 1,532,592 | 3.48 | |||||||||
| Vested | (27,159) | 3.81 | |||||||||
| Forfeited | (944,246) | 5.53 | |||||||||
| Unvested - end of period | 2,379,717 | $ | 5.30 | ||||||||
There were 25,671 vested RSUs that remained unsettled as of June 30, 2022. For the three and six months ended June 30, 2022, the Company recognized stock-based compensation of $0.7 million and $1.5 million related to RSUs, respectively. As of June 30, 2022 and December 31, 2021, total unrecognized compensation expense related to RSUs was $9.9 million and $12.2
19
million, respectively, which will be recognized over a weighted average vesting period of approximately 3.5 years and 3.6 years, respectively.
Performance stock units:
A summary of the Company’s performance stock unit (“PSU”) activity for the six months ended June 30, 2022 is as follows:
| Shares | Weighted Average Grant Date Fair Value | ||||||||||
| Unvested - beginning of period | 78,907 | $ | 7.69 | ||||||||
| Granted | 425,264 | 3.81 | |||||||||
| Vested | — | — | |||||||||
| Forfeited | (55,451) | 7.69 | |||||||||
| Unvested - end of period | 448,720 | $ | 4.01 | ||||||||
For the three and six months ended June 30, 2022, the Company recognized negative stock-based compensation of $37.6 thousand due to forfeitures and stock-based compensation of $40.8 thousand related to PSUs, respectively. As of June 30, 2022 and December 31, 2021, total unrecognized compensation expense related to PSUs was $1.6 million and $0.5 million, respectively, which will be recognized over a weighted average vesting period of approximately 3.80 years and 3.75 years, respectively.
Employee Stock Purchase Plan: On July 20, 2021, the Company established the OppFi Inc. 2021 Employee Stock Purchase Plan (“ESPP”). The ESPP permits eligible employees to contribute up to 10% of their compensation, not to exceed the IRS allowable limit, to purchase shares of Class A Common Stock during six month offerings. Eligible employees will purchase the shares at a price per share equal to the lesser of 85% of the fair market value of the Class A Common Stock on the first trading day of the offering period or the last trading day of the offering period. The offering periods begin each January 1 and July 1, with the initial offering period beginning on January 1, 2022. As of June 30, 2022, the maximum aggregate number of shares of Class A Common Stock that may be issued under the ESPP was 1,200,000 and consists of authorized but unissued or reacquired shares of Class A Common Stock. The maximum aggregate number of shares of Class A Common Stock that may be issued under the ESPP shall be cumulatively increased on each January 1, through and including January 1, 2030, by a number of shares equal to the smallest of (a) one percent of the number of shares of Class A Common Stock issued and outstanding on the immediately preceding December 31, (b) 2,400,000 shares, or (c) an amount determined by the Board. As of June 30, 2022 and December 31, 2021, no shares of Class A Common Stock have been purchased under the ESPP.
ESPP employee payroll contributions accrued as of June 30, 2022 were $0.1 million and are included within accrued expenses on the consolidated balance sheets. Payroll contributions accrued as of June 30, 2022 were used to purchase shares at the end of the ESPP offering period ending on June 30, 2022. Payroll contributions ultimately used to purchase shares are reclassified to stockholders’ equity on the purchase date. During the three and six months ended June 30, 2022, the Company recognized ESPP compensation expense of $33.9 thousand.
Profit unit interests: Prior to the Business Combination, OppFi-LLC issued profit unit interests, which were recapitalized as OppFi Units in connection with the adoption by the Members in accordance with the terms of the OppFi A&R LLCA immediately prior to the Closing.
Total profit interest compensation expense for the three and six months ended June 30, 2021 was $0.2 million and $0.2 million, respectively.
The compensation expense accounted for all vested units based on the following assumptions:
| Expected term | 3 years | |||||||
| Volatility | 68.0 | % | ||||||
| Discount for lack of marketability | 45.0 | % | ||||||
| Risk free rate | 0.2 | % | ||||||
20
A summary of the Company’s profit unit interests activity for the six months ended June 30, 2021 is as follows:
| Avg Fair Value | |||||||||||
| Units | at Grant Date | ||||||||||
| Outstanding at December 31, 2020 | 12,202,135 | $ | 0.08 | ||||||||
| Granted | — | — | |||||||||
| Forfeited | (54,800) | 0.08 | |||||||||
| Outstanding at March 31, 2021 | 12,147,335 | 0.08 | |||||||||
| Granted | — | — | |||||||||
| Forfeited | — | — | |||||||||
| Outstanding at June 30, 2021 | 12,147,335 | $ | 0.08 | ||||||||
A summary of the Company’s non-vested units activity for the six months ended June 30, 2021 is as follows:
| Avg Fair Value | |||||||||||
| Units | at Grant Date | ||||||||||
| Non-vested units at December 31, 2020 | 4,738,333 | $ | 0.12 | ||||||||
| Granted | — | — | |||||||||
| Vested | (325,835) | 0.15 | |||||||||
| Forfeited | (54,800) | 0.08 | |||||||||
| Non-vested units at March 31, 2021 | 4,357,698 | 0.12 | |||||||||
| Granted | — | — | |||||||||
| Vested | (2,522,476) | 0.07 | |||||||||
| Forfeited | — | — | |||||||||
| Non-vested units at June 30, 2021 | 1,835,222 | $ | 0.20 | ||||||||
Subsequent to the Business Combination, there was no unrecognized compensation expense related to profit unit interests.
Note 11. Income Taxes
For the three months ended June 30, 2022, OppFi recorded an income tax expense of $0.2 million and reported consolidated income before income taxes of $9.7 million, resulting in a 2.1% effective income tax rate. For the six months ended June 30, 2022, OppFi recorded an income tax expense of $0.7 million and reported consolidated income before income taxes of $9.9 million, resulting in a 7.5% effective income tax rate. As OppFi-LLC was classified as a partnership for federal income tax purposes, OppFi-LLC did not record a federal income tax expense for the three and six months ended June 30, 2021. A pro forma income tax provision has been disclosed as if OppFi-LLC was owned by OppFi for the three and six months ended June 30, 2021 in the same proportion as it is as of June 30, 2022. For the three and six months ended June 30, 2021, the unaudited pro forma income tax expense was $0.5 million and $1.2 million, respectively, resulting in an effective tax rate of 3.0%.
OppFi’s effective income tax rates for the three and six months ended June 30, 2022 and for the pro forma 2021 differ from the federal statutory income tax rate of 21% primarily due to the noncontrolling interest in the Up-C partnership structure, nondeductible expenses, state income taxes, and discrete tax items. For the three months ended June 30, 2022, Gray Rock SPV LLC’s income was included in the noncontrolling interest adjustment, because its activity was included in income before income taxes, but excluded from taxation at the Company as Gray Rock SPV LLC is not owned by the Company or OppFi-LLC. For the six months ended June 30, 2022, there was a discrete item recorded of $0.5 million related to a prior period stock compensation adjustment during the three months ended March 31, 2022, which increased the effective rate by 5.4%. Excluding the aforementioned discrete item, the effective tax rate for the six months ended June 30, 2022 would have been 2.1%.
OppFi is subject to a 21% federal income tax rate on its activities and its distributive share of income from OppFi-LLC, as well as various state and local income taxes. As of June 30, 2022, OppFi owned 12.5% of the outstanding units of OppFi-LLC and considers appropriate tax accounting only on this portion of OppFi-LLC’s activity. The Company does not have an ownership interest in Gray Rock SPV LLC; as such, there is no tax accounting with regards to this VIE. Additionally, OppFi’s income tax rate varies from the 21% statutory federal income tax rate primarily due to a permanent difference related to the adjustment of the warrant liabilities recorded by OppFi. This fair value adjustment of the warrant liabilities represents a large portion of
21
OppFi’s pre-tax book income or loss and is a permanent difference between GAAP and taxable income, which impacts OppFi’s effective income tax rate.
The Coronavirus Aid, Relief and Economic Security Act (“CARES Act”) was enacted on March 27, 2020 in the United States to provide emergency assistance to individuals and businesses affected by the COVID-19 pandemic. For the three and six months ended June 30, 2022, the impact of the CARES Act was immaterial to the Company’s tax provision. However, under the CARES Act, the Company is deferring the employer portion of payroll tax payments through December 31, 2022.
There were no unrecognized tax benefits as of June 30, 2022 or December 31, 2021, and there were also no amounts accrued for the payment of interest and penalties as of June 30, 2022 or December 31, 2021. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviations from its position. The Company is subject to income tax examinations by major taxing authorities since inception.
Note 12. Interest Expense and Amortized Debt Issuance Costs
The following table summarizes interest expense and amortized debt issuance costs for the three and six months ended June 30, 2022 and 2021 (in thousands):
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Interest expense | $ | 7,443 | $ | 5,743 | $ | 14,282 | $ | 9,693 | |||||||||||||||
| Amortized debt issuance costs | 435 | 642 | 1,044 | 1,163 | |||||||||||||||||||
| Interest expense and amortized debt issuance costs | $ | 7,878 | $ | 6,385 | $ | 15,326 | $ | 10,856 | |||||||||||||||
Note 13. Fair Value Measurements
Fair value on a nonrecurring basis: The Company has no assets or liabilities measured at fair value on a nonrecurring basis; that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances.
Fair value measurement on a recurring basis: The Company’s financial assets and liabilities that are measured at fair value on a recurring basis as of June 30, 2022 and December 31, 2021 are as follows (in thousands):
(1) The Company primarily estimates the fair value of its installment finance receivables portfolio using discounted cash flow models that have been internally developed. The models use inputs that are unobservable but reflect the Company’s best estimates of the assumptions a market participant would use to calculate fair value. | ||||||||||||||||||||||||||
22
The following table presents quantitative information about the significant unobservable inputs used for the Company’s installment finance receivables fair value measurements as of June 30, 2022 and December 31, 2021:
| June 30, 2022 | December 31, 2021 | |||||||||||||
| Interest rate on finance receivables | 149.90 | % | 147.60 | % | ||||||||||
| Discount rate | 24.90 | % | 21.80 | % | ||||||||||
| Servicing cost* | 5.00 | % | 5.00 | % | ||||||||||
| Remaining life | 0.64 years | 0.62 years | ||||||||||||
| Default rate* | 19.46 | % | 17.70 | % | ||||||||||
| Accrued interest* | 3.27 | % | 3.20 | % | ||||||||||
| Prepayment rate* | 16.39 | % | 21.00 | % | ||||||||||
| *Stated as a percentage of finance receivables | ||||||||||||||
(2) The fair value measurement for the Public Warrants is categorized as Level 1 due to the use of an observable market quote in an active market under the ticker OPFI WS.
(3) The fair value of the Private Placement Warrants is measured using a Monte Carlo simulation; accordingly, the fair value measurement for the Private Placement Warrants is categorized as Level 3.
23
Financial assets and liabilities not measured at fair value: The following table presents the carrying value and estimated fair values of financial assets and liabilities disclosed but not carried at fair value and the level within the fair value hierarchy as of June 30, 2022 and December 31, 2021 (in thousands):
| Carrying Value | Fair Value Measurements | |||||||||||||||||||||||||
| June 30, 2022 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| Cash | $ | 23,472 | $ | 23,472 | $ | — | $ | — | ||||||||||||||||||
| Restricted cash | 34,166 | 34,166 | — | — | ||||||||||||||||||||||
| Accrued interest and fees receivable | 12,896 | 12,896 | — | — | ||||||||||||||||||||||
| Finance receivables at amortized cost, net | 4,579 | — | — | 4,579 | ||||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||
| Secured borrowing payable | 5,123 | — | — | 5,123 | ||||||||||||||||||||||
| Senior debt, net | 331,237 | — | — | 331,237 | ||||||||||||||||||||||
| Carrying Value | Fair Value Measurements | |||||||||||||||||||||||||
| December 31, 2021 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||||||
| Assets: | ||||||||||||||||||||||||||
| Cash | $ | 25,064 | $ | 25,064 | $ | — | $ | — | ||||||||||||||||||
| Restricted cash | 37,298 | 37,298 | — | — | ||||||||||||||||||||||
| Accrued interest and fees receivable | 10,637 | 10,637 | — | — | ||||||||||||||||||||||
| Finance receivables at amortized cost, net | 4,220 | — | — | 4,220 | ||||||||||||||||||||||
| Liabilities: | ||||||||||||||||||||||||||
| Secured borrowing payable | 22,443 | — | — | 22,443 | ||||||||||||||||||||||
| Senior debt, net | 251,578 | — | — | 251,578 | ||||||||||||||||||||||
Note 14. Commitments, Contingencies and Related Party Transactions
Legal contingencies: Due to the nature of its business activities, the Company is subject to extensive regulations and legal actions and is currently involved in certain legal proceedings, including class action allegations, and regulatory matters, which arise in the normal course of business. In accordance with applicable accounting guidance, the Company establishes an accrued liability for legal proceedings and regulatory matters when those matters present loss contingencies which are both probable and reasonably estimable.
The Company has received inquiries from certain agencies and states on its lending compliance, the validity of the bank partnership model, and its ability to facilitate the servicing of bank originated loans. Management is confident that its lending practices and the bank partnership structure, in addition to the Company’s technologies, services, and overall relationship with its bank partners, complies with state and federal laws. However, the inquiries are still in process and the outcome is unknown at this time.
The Company is vigorously defending all legal proceedings and regulatory matters. Except as described below, management does not believe that the resolution of any currently pending legal proceedings and regulatory matters will have a material adverse effect on the Company’s financial condition, results of operations, or cash flows.
On November 18, 2021, the Company entered into a Consent Judgement and Order (“Settlement”) with the Attorney General of the District of Columbia (“District”) to resolve all matters in a dispute related to the action previously filed against the Company by the District (“Action”). The Company denies the allegations in the Action and denies that it has violated any law or engaged in any deceptive or unfair practices. The Action was resolved to avoid the expense of protracted litigation. As part of the Settlement, the Company agreed to, among other things, refrain from certain business activities in the District of Columbia, pay $0.3 million to the District of Columbia and provide refunds totaling $1.5 million to certain District of Columbia consumers. As of December 31, 2021, unpaid refunds due to certain District of Columbia consumers totaled $1.5 million, which is included in accrued expenses on the consolidated balance sheet as of such date. During the six months ended June 30, 2022, the Company distributed refunds totaling $1.5 million to the District of Columbia consumers and there were no unpaid refunds due as of June 30, 2022.
On March 7, 2022, the Company filed a complaint for declaratory and injunctive relief (“Complaint”) against the Commissioner (in her official capacity) of the Department of Financial Protection and Innovation of the State of California (“Defendant”) in the Superior Court of the State of California, County of Los Angeles, Central Division. The Complaint seeks a declaration that the interest rate caps set forth in the California Financing Law, as amended by the Fair Access to Credit Act, a/
24
k/a AB 539 (“CFL”), do not apply to loans that are originated by the Company’s federally-insured state-chartered bank partners and serviced through the Company’s technology and service platform pursuant to a contractual arrangement with each such bank (“Program”). The Complaint further seeks injunctive relief against the Defendant, preventing the Defendant from enforcing interest rate caps under the CFL against the Company based on activities related to the Program. On April 8, 2022, the Defendant filed a cross-complaint against the Company attempting to enforce the CFL against the Company and, among other things, void loans that are originated by the Company’s federally-insured state-chartered bank partners through the Program in California and seek financial penalties against the Company. On May 10, 2022, the Company filed a Demurrer to the cross-complaint of the Defendant. On July 7, 2022, the Defendant filed its opposition to the Company’s Demurrer to the cross-complaint of the Defendant. The Company intends to aggressively prosecute the claims set forth in the Complaint and vigorously defend itself against the cross-complaint as the Company believes that the Defendant’s position is without merit as explained in the Company’s initial Complaint.
Related party transactions: OppFi-LLC previously had an unsecured line of credit agreement with Schwartz Capital Group (“SCG”) with a maximum available amount of $4.0 million, which was paid in full on March 30, 2021. Interest expense related to this related party transaction was $0.1 million for the three and six months ended June 30, 2021.
In August 2020, OppFi-LLC entered into a Management Fee Agreement (“Management Fee Agreement”) with SCG. Pursuant to the terms of the Management Fee Agreement, SCG provided board and advisory services. Effective upon the Closing, OppFi-LLC terminated the Management Fee Agreement. For the three and six months ended June 30, 2021, management fees under the Management Fee Agreement totaled $0.2 million and $0.4 million, respectively.
Severance agreements: The Company entered into Severance Agreements and General Releases (“Severance Agreements”) with the Company’s former Chief Executive Officer and other key employees. In connection with these Severance Agreements, the Company agreed to, among other things, pay certain severance benefits for one year. Severance expense, which is included in salaries and employee benefits in the consolidated statements of operations, totaled $0.5 million and $0.1 million for the three months ended June 30, 2022 and 2021, respectively, and $2.0 million and $0.4 million for the six months ended June 30, 2022 and 2021, respectively.
Note 15. Concentration of Credit Risk
Financial instruments that potentially subject the Company to significant concentration of credit risk consist primarily of finance receivables. As of June 30, 2022, consumers living primarily in Texas, Florida and California made up approximately 13%, 13%, and 12%, respectively, of the gross amount of the Company’s portfolio of finance receivables. As of June 30, 2022, there were no other states that made up more than 10% or more of the gross amount of the Company’s portfolio of finance receivables. As of December 31, 2021, consumers living primarily in Florida, Texas and California made up approximately 14%, 14% and 11%, respectively, of the gross amount of the Company’s portfolio of finance receivables. Furthermore, such consumers’ ability to honor their installment contracts may be affected by economic conditions in these areas. The Company is also exposed to a concentration of credit risk inherent in providing alternate financing programs to borrowers who cannot obtain traditional bank financing.
Note 16. Retirement Plan
The Company sponsors a 401(k) retirement plan (“401(k) Plan”) for its employees. Full time employees (except certain non-resident aliens) who are age 21 and older are eligible to participate in the 401(k) Plan. The 401(k) Plan participants may elect to contribute a portion of their eligible compensation to the 401(k) Plan. The Company has elected a matching contribution up to 4% on eligible employee compensation. The Company’s contribution, which is included in salaries and employee benefits in the consolidated statements of operations, totaled $0.4 million and $0.4 million for the three months ended June 30, 2022 and 2021, respectively, and $0.8 million and $0.7 million for the six months ended June 30, 2022 and 2021, respectively.
Note 17. Earnings Per Share
Prior to the reverse recapitalization in connection with the Closing (“Reverse Recapitalization”), all net income was attributable to the noncontrolling interest. For the periods prior to July 20, 2021, earnings per share was not calculated because net income prior to the Business Combination was attributable entirely to OppFi-LLC.
25
The following table sets forth the computation of basic and diluted earnings per share for the three and six months ended June 30, 2022 (in thousands, except share and per share data):
| Three Months Ended | Six Months Ended | ||||||||||
| June 30, 2022 | June 30, 2022 | ||||||||||
| Numerator: | |||||||||||
| Net income attributable to OppFi Inc. | $ | 3,458 | $ | 4,534 | |||||||
| Net income available to Class A common stockholders - Basic | 3,458 | 4,534 | |||||||||
| Dilutive effect of warrants on net income to Class A common stockholders | — | — | |||||||||
| Net income attributable to noncontrolling interest | 6,039 | 4,666 | |||||||||
| Income tax provision | (1,451) | (1,120) | |||||||||
| Net income available to Class A common stockholders - Diluted | $ | 8,046 | $ | 8,080 | |||||||
| Denominator: | |||||||||||
| Weighted average Class A common stock outstanding - Basic | 13,525,101 | 13,553,308 | |||||||||
| Effect of dilutive securities: | |||||||||||
| Stock options | — | — | |||||||||
| Restricted stock units | 125,383 | 89,519 | |||||||||
| Performance stock units | 18,245 | 9,123 | |||||||||
| Warrants | — | — | |||||||||
| Employee stock purchase plan | — | — | |||||||||
| Units, excluding Earnout Units | 70,614,373 | 70,725,804 | |||||||||
| Dilutive potential common shares | 70,758,001 | 70,824,446 | |||||||||
| Weighted average units outstanding - diluted | 84,283,102 | 84,377,754 | |||||||||
| Earnings per share: | |||||||||||
| Basic EPS | $ | 0.26 | $ | 0.33 | |||||||
| Diluted EPS | $ | 0.10 | $ | 0.10 | |||||||
The following table presents securities that have been excluded from the calculation of diluted earnings per share as
their effect would have been anti-dilutive for the three and six months ended June 30, 2022:
| Three Months Ended | Six Months Ended | ||||||||||
| June 30, 2022 | June 30, 2022 | ||||||||||
| Public Warrants | 11,887,500 | 11,887,500 | |||||||||
| Private Unit Warrants | 231,250 | 231,250 | |||||||||
| $11.50 Exercise Price Warrants | 2,248,750 | 2,248,750 | |||||||||
| $15 Exercise Price Warrants | 912,500 | 912,500 | |||||||||
| Underwriter Warrants | 59,437 | 59,437 | |||||||||
| Stock Options | 2,428,972 | 2,278,034 | |||||||||
| Restricted stock units | 1,248,203 | 1,304,376 | |||||||||
| Performance stock units | 125,564 | 102,236 | |||||||||
| Noncontrolling interest - Earnout Units | 25,500,000 | 25,500,000 | |||||||||
| Potential common stock | 44,642,176 | 44,524,083 | |||||||||
Note 18. Subsequent Events
The Company has evaluated the impact of events that have occurred through the date these financial statements were issued.
26
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the unaudited consolidated financial statements and related notes thereto included elsewhere in the Quarterly Report on Form 10-Q. This discussion contains forward-looking statements that involve risks and uncertainties. You should review the sections titled “Cautionary Note Concerning Factors That May Affect Future Results” and “Risk Factors” of this Form 10-Q and our most recently filed Annual Report on Form 10-K for a discussion of forward-looking statements and important factors that could cause actual results to differ materially from the results described or implied by the forward-looking statements contained in the following discussion and analysis.
OVERVIEW
OppFi Inc. (“we”, “our”, or the “Company”) is a leading mission-driven financial technology platform that powers banks to offer accessible financial products to everyday consumers through our proprietary technology and artificial intelligence (“AI”) and a top-rated customer experience. Our primary mission is to facilitate financial inclusion and credit access to the 60 million everyday consumers who lack access to mainstream credit and help them build financial health. Consumers on our platform benefit from higher approval rates and a highly automated, transparent, efficient, and fully digital experience. Our bank partners benefit from our turn-key, outsourced marketing, data science, and proprietary technology to digitally acquire, underwrite and service everyday consumers and increase automation throughout the lending process.
We principally service consumers on our financial platform through OppLoans, which is our bank sponsored installment loan product that is a fully amortizing, simple interest small dollar loan with an average loan size of approximately $1,500 and a term of 11 months. Our SalaryTap and OppFi Card products do not currently represent a significant amount of our business.
COVID-19 Pandemic
On March 11, 2020, the World Health Organization designated the novel coronavirus (“COVID-19”) as a global pandemic. Recently, consumer activity has begun to recover and government mandates to restrict daily activities have been lifted, but the long-term effects of the COVID-19 pandemic globally and in the United States remain unknown. Worker shortages, supply chain issues, inflationary pressures, vaccine and testing requirements, the emergence of new variants, and the reinstatement of restrictions and health and safety related measures in response to the emergence of new variants, such as the Delta and Omicron variants, contributed to the volatility of ongoing recovery. There can be no assurance that economic recovery will continue or that consumer behavior will return to pre-pandemic levels. For further discussion please reference the ‘Risk Factors’ section in Part 1, Item 1A, of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
RECENT REGULATORY DEVELOPMENTS
California AB 539
On March 7, 2022, the Company filed a complaint for declaratory and injunctive relief (“Complaint”) against the Commissioner (in her official capacity) of the Department of Financial Protection and Innovation of the State of California (“Defendant”) in the Superior Court of the State of California, County of Los Angeles, Central Division. The Complaint seeks a declaration that the interest rate caps set forth in the California Financing Law, as amended by the Fair Access to Credit Act, a/k/a AB 539 (“CFL”), do not apply to loans that are originated by the Company’s federally-insured state-chartered bank partners and serviced through the Company’s technology and service platform pursuant to a contractual arrangement with each such bank (“Program”). The Complaint further seeks injunctive relief against the Defendant, preventing the Defendant from enforcing interest rate caps under the CFL against the Company based on activities related to the Program. On April 8, 2022, the Defendant filed a cross-complaint against the Company attempting to enforce the CFL against the Company and, among other things, void loans that are originated by the Company’s federally-insured state-chartered bank partners through the Program in California and seek financial penalties against the Company. On May 10, 2022, the Company filed a Demurrer to the cross-complaint of the Defendant. On July 7, 2022, the Defendant filed its opposition to the Company’s Demurrer to the cross-complaint of the Defendant. The Company intends to aggressively prosecute the claims set forth in the Complaint and vigorously defend itself against the cross-complaint as the Company believes that the Defendant’s position is without merit as explained in the Company’s initial Complaint.
HIGHLIGHTS
27
Our financial results as of and for the three months ended June 30, 2022 are summarized below:
•Basic and diluted earnings per share (“EPS”) of $0.26 and $0.10, respectively, for the three months ended June 30, 2022;
•Adjusted EPS(1) of $0.08 for the three months ended June 30, 2022;
•Net originations increased 57% to $226.2 million from $144.0 million for the three months ended June 30, 2022 and 2021, respectively;
•Ending receivables increased 54% to $401.5 million from $260.4 million as of June 30, 2022 and 2021, respectively;
•Total revenue increased 38% to $107.9 million from $78.4 million for the three months ended June 30, 2022 and 2021, respectively;
•Net income of $9.5 million for the three months ended June 30, 2022 decreased by 47.2% when compared to net income of $18.0 million for the three months ended June 30, 2021; and
•Adjusted net income(1) decreased 62% to $6.8 million from $17.8 million for the three months ended June 30, 2022 and 2021, respectively.
(1) Adjusted EPS and Adjusted Net Income are non-Generally Accepted Accounting Principles (“GAAP”) financial measures. For information regarding our uses and definitions of these measures and for reconciliations to the most directly comparable United States GAAP measures, see“Non-GAAP Financial Measures” below.
KEY PERFORMANCE METRICS
We regularly review the following key metrics to evaluate our business, measure our performance, identify trends affecting our business, formulate financial projections and make strategic decisions, which may also be useful to an investor. The following tables and related discussion set forth key financial and operating metrics for the Company’s operations as of and for the three and six months ended June 30, 2022 and 2021.
All key performance metrics include the three products on the OppFi platform and are not shown separately as contributions from SalaryTap and OppFi Card were de minimis.
Total Net Originations
We measure originations to assess the growth trajectory and overall size of our loan portfolio. There is a direct correlation between origination growth and revenue growth. We include both bank partner originations as well as those originated by us directly. Loans are considered to be originated when the contract is signed by the prospective borrower. The vast majority of our originations ultimately disburse to a borrower, but disbursement timing lags that of originations. Originations may be useful to an investor because they help understand the growth trajectory of our revenues.
The following tables present total net originations (defined as gross originations net of transferred balance on refinanced loans), percentage of net originations by bank partners, and percentage of net originations by new loans for the three and six months ended June 30, 2022 and 2021 (in thousands):
| Three Months Ended June 30, | Change | |||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Total net originations | $ | 226,201 | $ | 144,039 | $ | 82,162 | 57.0 | % | ||||||||||||||||||
| Percentage of net originations by bank partners | 94.9 | % | 93.0 | % | N/A | 2.0 | % | |||||||||||||||||||
| Percentage of net originations by new loans | 56.0 | % | 41.7 | % | N/A | 34.3 | % | |||||||||||||||||||
28
Six Months Ended June 30, | Change | |||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Total net originations | $ | 388,957 | $ | 243,848 | $ | 145,109 | 59.5 | % | ||||||||||||||||||
| Percentage of net originations by bank partners | 94.7 | % | 86.1 | % | N/A | 10.0 | % | |||||||||||||||||||
| Percentage of net originations by new loans | 54.6 | % | 38.4 | % | N/A | 42.2 | % | |||||||||||||||||||
Net originations increased to $226.2 million and $389.0 million for the three and six months ended June 30, 2022, from $144.0 million and $243.8 million for the three and six months ended June 30, 2021. The 57.0% and 59.5% increases were driven by increased demand resulting in higher application volume and an increase in funded rate (defined as funded loans over qualified applications).
Our origination mix continues to shift towards a servicing / facilitation model for bank partners from a direct origination model. Total net originations by our bank partners increased to 94.9% and 94.7% for the three and six months ended June 30, 2022, from 93.0% and 86.1% for the three and six months ended June 30, 2021.
In addition, our net originations saw an increase in the percentage of originations of new loans compared to refinanced loans as we continued to drive growth through increased marketing spend. Total net originations of new loans as percentage of total loans increased to 56.0% and 54.6% for the three and six months ended June 30, 2022 from 41.7% and 38.4% for the three and six months ended June 30, 2021.
Ending Receivables
Ending receivables are defined as the unpaid principal balances of on-balance sheet loans at the end of the reporting period. The following table presents ending receivables as of June 30, 2022 and 2021 (in thousands):
| June 30, | Change | |||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Ending receivables | $ | 401,549 | $ | 260,377 | $ | 141,172 | 54.2 | % | ||||||||||||||||||
Ending receivables increased to $401.5 million as of June 30, 2022 from $260.4 million as of June 30, 2021. The 54.2% increase was primarily driven by growth in originations.
Average Yield
Average yield represents annualized interest income from the period as a percent of average receivables. Receivables are defined as unpaid principal balances of on-balance sheet loans. The following tables present average yield for the three and six months ended June 30, 2022 and 2021:
| Three Months Ended June 30, | Change | |||||||||||||||||||
| 2022 | 2021 | % | ||||||||||||||||||
| Average yield | 118.1 | % | 128.5 | % | (8.1) | % | ||||||||||||||
Six Months Ended June 30, | Change | |||||||||||||||||||
| 2022 | 2021 | % | ||||||||||||||||||
| Average yield | 118.3 | % | 129.2 | % | (8.4) | % | ||||||||||||||
Average yield decreased to 118.1% and 118.3% for the three and six months ended June 30, 2022, respectively, from 128.5% and 129.2% for the three and six months ended June 30, 2021, respectively. The 8.1% and 8.4% decreases were driven by an increase in delinquent loans in the portfolio that were not accruing interest and a higher percentage of the portfolio enrolled in our APR Stepdown program, which rewarded customers for staying in current status by lowering their interest rates in regular intervals.
29
Net Charge-Offs as a Percentage of Average Receivables
Net charge-offs as a percentage of average receivables represents annualized total charge-offs from the period less recoveries as a percent of average receivables. Receivables are defined as unpaid principal of on-balance sheet loans. Our charge-off policy is based on a review of delinquent finance receivables on a loan by loan basis. Finance receivables are charged off at the earlier of the time when accounts reach 90 days past due on a recency basis, when we receive notification of a customer bankruptcy, or when finance receivables are otherwise deemed uncollectible.
The following tables present net charge-offs as a percentage of average receivables annualized for the three and six months ended June 30, 2022 and 2021:
| Three Months Ended June 30, | Change | |||||||||||||||||||
| 2022 | 2021 | % | ||||||||||||||||||
| Net charge-offs as % of average receivables | 51.4 | % | 28.4 | % | 81.0 | % | ||||||||||||||
Six Months Ended June 30, | Change | |||||||||||||||||||
| 2022 | 2021 | % | ||||||||||||||||||
| Net charge-offs as % of average receivables | 53.2 | % | 29.1 | % | 82.8 | % | ||||||||||||||
Net charge-offs as a percentage of average receivables increased to 51.4% and 53.2% for the three and six months ended June 30, 2022, respectively, from 28.4% and 29.1% for the three and six months ended June 30, 2021, respectively. Despite adjustments to our underwriting model in the first quarter of 2022 to no longer approve certain tranches of new customers that had generated high losses in prior quarters, in the second quarter of 2022 we began to experience new losses from both new and existing customers related to repayment issues. We believe that these losses were primarily driven by the cumulative effects of inflation that our customers began to experience after the positive impact of tax season.
In mid-July, we, together with our bank partners, made significant adjustments to our underwriting model to further eliminate the higher risk tranches of business. As of late July, this adjustment to our underwriting model has resulted in a material improvement of the credit profile of new loans being approved on our platform. In expectation of further pressure on customers’ free cash flow, we also tightened our underwriting model for refinancing loans made to existing customers.
Marketing Cost per Funded Loan
Marketing cost per funded loan represents marketing cost per funded loan for new and refinance loans. This metric is the amount of direct marketing costs incurred during a period divided by the number of loans originated during that same period.
The following tables present marketing cost per funded loan for the three and six months ended June 30, 2022 and 2021:
| Three Months Ended June 30, | Change | |||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Marketing cost per funded loan | $ | 82 | $ | 72 | $ | 10 | 13.9 | % | ||||||||||||||||||
Six Months Ended June 30, | Change | |||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Marketing cost per funded loan | $ | 79 | $ | 64 | $ | 15 | 23.4 | % | ||||||||||||||||||
Our marketing cost per funded loan increased to $82 and $79 for the three and six months ended June 30, 2022, from $72 and $64 for the three and six months ended June 30, 2021. The 13.9% and 23.4% increases for the three and six months ended June 30, 2022 were driven by the higher mix of new versus refinanced loans year over year as stated above in the ‘Total Net Originations’ metric above.
Marketing Cost per New Funded Loan
30
Marketing cost per new funded loan represents the amount of direct marketing costs incurred during a period divided by the number of new loans originated during that same period. The following tables present marketing cost per new funded loan for the three and six months ended June 30, 2022 and 2021:
| Three Months Ended June 30, | Change | |||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Marketing cost per new funded loan | $ | 206 | $ | 245 | $ | (39) | (15.9) | % | ||||||||||||||||||
Six Months Ended June 30, | Change | |||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Marketing cost per new funded loan | $ | 212 | $ | 250 | $ | (38) | (15.2) | % | ||||||||||||||||||
Our marketing cost per new funded loan decreased to $206 and $212 for the three and six months ended June 30, 2022, respectively, from $245 and $250 for the three and six months ended June 30, 2021, respectively. The 15.9% and 15.2% decreases for the three and six months ended June 30, 2022 were driven by growth in low cost marketing channels such as email, referrals, and search engine optimization, reduced investment in direct mail marketing spend, and higher customer conversion rates. This is highlighted by a year over year increase in our app to funded rate (defined as funded loans over total applications) from 10.2% for the three months ended June 30, 2022 to 11.7% for the three months ended June 30, 2022.
Auto-Approval Rate
Auto-approval rate is calculated by taking the number of approved loans that are not decisioned by a loan advocate or underwriter (auto-approval) divided by the total number of loans approved. The following table presents auto approval rate as of June 30, 2022 and 2021:
| June 30, | Change | |||||||||||||||||||
| 2022 | 2021 | % | ||||||||||||||||||
| Auto-approval rate | 62.4 | % | 50.5 | % | 23.6 | % | ||||||||||||||
Auto-approval rate increased by 23.6% as of June 30, 2022 to 62.4%, from 50.5% as of June 30, 2021, driven by the continued application of algorithmic automation projects that streamline frictional steps of the origination process.
Sales and Servicing Cost per Loan
Sales and servicing cost per loan is calculated by taking the total sales and servicing costs, which include customer center salaries, underwriting and reporting costs, and payment processing fees, divided by the average amount of outstanding loans during that period. The following tables present sales and servicing cost per loan for the three and six months ended June 30, 2022 and 2021:
| Three Months Ended June 30, | Change | |||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Sales and servicing cost per loan | $ | 147 | $ | 164 | $ | (17) | (10.4) | % | ||||||||||||||||||
Six Months Ended June 30, | Change | |||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Sales and servicing cost per loan | $ | 143 | $ | 161 | $ | (18) | (11.2) | % | ||||||||||||||||||
Our sales and servicing cost per loan decreased by $17 and $18 for the three and six months ended June 30, 2022, respectively, compared to the three and six months ended June 30, 2021 due to decreased spend in our customer center combined with an increase in the average amount of outstanding loans year over year.
31
RESULTS OF OPERATIONS
Comparison of the three months ended June 30, 2022 and 2021
The following table presents our consolidated results of operations for the three months ended June 30, 2022 and 2021 (in thousands, except number of shares and per share data).
| (in thousands, except share and per share data) | Three Months Ended June 30, | Change | ||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Interest and loan related income | $ | 107,873 | $ | 78,030 | $ | 29,843 | 38.2 | % | ||||||||||||||||||
| Other income | 2 | 346 | (344) | (99.4) | % | |||||||||||||||||||||
| Total revenue | 107,875 | 78,376 | 29,499 | 37.6 | % | |||||||||||||||||||||
| Provision for credit losses on finance receivables | (569) | (31) | (538) | 1735.5 | % | |||||||||||||||||||||
| Change in fair value of finance receivables | (42,154) | (11,306) | (30,848) | 272.8 | % | |||||||||||||||||||||
| Net revenue | 65,152 | 67,039 | (1,887) | (2.8) | % | |||||||||||||||||||||
| Expenses: | ||||||||||||||||||||||||||
| Sales and marketing | 17,804 | 11,545 | 6,259 | 54.2 | % | |||||||||||||||||||||
| Customer operations | 10,850 | 9,876 | 974 | 9.9 | % | |||||||||||||||||||||
| Technology, products, and analytics | 8,294 | 6,513 | 1,781 | 27.3 | % | |||||||||||||||||||||
| General, administrative, and other | 13,924 | 14,733 | (809) | (5.5) | % | |||||||||||||||||||||
| Total expenses before interest expense | 50,872 | 42,667 | 8,205 | 19.2 | % | |||||||||||||||||||||
| Interest expense | 7,878 | 6,385 | 1,493 | 23.4 | % | |||||||||||||||||||||
| Income from operations | 6,402 | 17,987 | (11,585) | (64.4) | % | |||||||||||||||||||||
| Change in fair value of warrant liability | 3,297 | — | 3,297 | — | % | |||||||||||||||||||||
| Income before income taxes | 9,699 | 17,987 | (8,288) | (46.1) | % | |||||||||||||||||||||
| Provision for income taxes | 202 | — | 202 | — | % | |||||||||||||||||||||
| Net income | 9,497 | $ | 17,987 | $ | (8,490) | (47.2) | % | |||||||||||||||||||
| Less: net income attributable to noncontrolling interest | 6,039 | |||||||||||||||||||||||||
| Net income attributable to OppFi Inc. | $ | 3,458 | ||||||||||||||||||||||||
| Earnings per share attributable to OppFi Inc.: (a) | ||||||||||||||||||||||||||
| Earnings per common share: | ||||||||||||||||||||||||||
| Basic | $ | 0.26 | $ | — | ||||||||||||||||||||||
| Diluted | $ | 0.10 | $ | — | ||||||||||||||||||||||
| Weighted average common shares outstanding: | ||||||||||||||||||||||||||
| Basic | 13,525,101 | — | ||||||||||||||||||||||||
| Diluted | 84,283,102 | — | ||||||||||||||||||||||||
| (a) For the periods prior to July 20, 2021, earnings per share was not calculated, as net income prior to the Business Combination was attributable entirely to OppFi-LLC. | ||||||||||||||||||||||||||
Total Revenue
Total revenue consists mainly of revenue earned from interest on receivables from outstanding loans based only on the interest method. We also earn revenue from referral fees related primarily to our turndown program, which represented less than 0.3 % of total revenue for the three months ended June 30, 2022.
Total revenue increased by $29.5 million, or 37.6%, to $107.9 million for the three months ended June 30, 2022 from $78.4 million for the three months ended June 30, 2021. The increase was due to higher receivables balances throughout the quarter, which was driven by both higher beginning balances and origination growth.
32
Change in Fair Value and Total Provision
Commencing on January 1, 2021, we elected the fair value option on the OppLoans installment product. To derive the fair value, we generally utilize discounted cash flow analyses that factor in estimated losses and prepayments over the estimated duration of the underlying assets. Loss and prepayment assumptions are determined using historical loss data and include appropriate consideration of recent trends and anticipated future performance. Future cash flows are discounted using a rate of return that we believe a market participant would require based on the risk characteristics of the loans. We did not elect the fair value option on our SalaryTap and OppFi Card finance receivables as these products launched in November 2020 and August 2021, respectively, and inputs for fair value are not yet determined. Accordingly, the related finance receivables are carried at amortized cost, net of allowance for credit losses.
Change in fair value consists of gross charge-offs incurred in the period on the OppLoans installment product, net of recoveries, plus the change in the fair value on the installment loans portfolio. Change in fair value totaled $42.2 million for the three months ended June 30, 2022, which was comprised of $46.6 million of net charge-offs and a fair market value adjustment of $4.4 million. The fair value adjustment had a positive impact due to the increase in receivables in the period and an increase in the fair value mark.
For the three months ended June 30, 2022, total provision consists of gross charge-offs incurred in the period, net of recoveries, plus the change in the allowance for credit losses for our SalaryTap and OppFi Card products. Total provision increased for the three months ended June 30, 2022 due to the increase in gross charge-offs on the SalaryTap and OppFi card products from their launch in 2021.
Net Revenue
Net revenue is equal to total revenue less the change in fair value and less total provision costs. Total net revenue decreased by $1.9 million, or 2.8%, to $65.2 million for the three months ended June 30, 2022 from $67.0 million for the three months ended June 30, 2021. This decrease was due to the rise in gross charge-offs, which offset higher total revenues.
Expenses
Expenses includes costs related to salaries and employee benefits, interest expense and amortized debt issuance costs, sales and marketing, customer operations, technology, products, and analytics, and other general and administrative expenses.
Expenses increased by $9.7 million, or 19.8%, to $58.8 million for the three months ended June 30, 2022, from $49.1 million for the three months ended June 30, 2021. A large portion of the increase was related to higher direct marketing costs to drive higher new originations, an increase in professional fees related to tax and legal guidance, further investment in technology infrastructure, higher insurance costs associated with being a public company and increased interest expense as a result of increased debt draws to support higher receivables balances. Despite the overall increase in expenses, due to headcount reductions and vendor savings implemented in the first half of 2022, expenses as a percent of revenue decreased year over year from 62.6% to 54.5% for the three months ended June 30, 2022 compared to the three months ended June 30, 2021.
Income from Operations
Income from operations is the difference between net revenue and expenses. Total income from operations decreased by $11.6 million, or 64.4%, to $6.4 million for the three months ended June 30, 2022, from $18.0 million for the three months ended June 30, 2021.
Change in Fair Value of Warrant Liability
Change in fair value of warrant liability for the three months ended June 30, 2022 included the change in fair value of the warrant liability in the amount of $3.3 million. This warrant liability arose with respect to warrants issued in connection with the initial public offering of FGNA and is subject to re-measurement at each balance sheet date.
Income Before Income Taxes
Income before income taxes is the sum between income from operations and other income. Income before income taxes decreased by $8.3 million, or 46.1%, to $9.7 million for the three months ended June 30, 2022, from $18.0 million for the three months ended June 30, 2021.
33
Income Taxes
OppFi Inc. recorded a provision for income taxes of $0.2 million for the three months ended June 30, 2022 and no expense for the three months ended June 30, 2021. As noted above, OppFi-LLC is treated as a partnership and is not subject to income taxes. Prior to the consummation of the Business Combination on July 20, 2021, there were no taxes attributable to OppFi Inc. as OppFi-LLC was the only reportable entity.
Net Income
Net income decreased by $8.5 million, or 47.2%, to $9.5 million for the three months ended June 30, 2022 from $18.0 million for the three months ended June 30, 2021.
Net Income Attributable to OppFi Inc.
Net income attributable to OppFi Inc. was $3.5 million for the three months ended June 30, 2022. Net income attributable to OppFi Inc. represents the income solely attributable to stockholders of OppFi Inc. for the three months ended June 30, 2022. As a result of the Company’s Up-C structure, the underlying income or expense components that are attributable to OppFi Inc. are generally expense items related to OppFi Inc.’s status as a public company and the income or expense for the change in fair value of warrant liabilities related to the Company’s warrants, as well as the Company’s approximate percentage interest in the non-controlling interest. The underlying income or expense components that are attributable to OppFi Inc. for the quarter ended June 30, 2022 are gain on change in fair value of warrant liabilities of approximately $3.3 million, partially offset by tax expense of approximately $0.3 million, payroll and stock compensation expense of approximately $0.2 million, general and administrative expense of approximately $0.1 million and board fees of approximately $0.1 million, for total income attributable to OppFi Inc. of approximately $2.6 million. The income also includes OppFi Inc.’s percentage interest in the income attributable to non-controlling interest of approximately $0.9 million, for net income attributable to OppFi Inc. of approximately $3.5 million. Prior to the consummation of the Business Combination on July 20, 2021, there was no income attributable to OppFi Inc. as OppFi-LLC was the only reportable entity.
34
Comparison of the six months ended June 30, 2022 and 2021
The following table presents our consolidated results of operations for the six months ended June 30, 2022 and 2021 (in thousands, except number of shares and per share data).
Total Revenue
Total revenue consists mainly of revenue earned from interest on receivables from outstanding loans based only on the interest method. We also earn revenue from referral fees related primarily to our turn-up program, which represented less than 0.3 % of total revenue for the six months ended June 30, 2022.
Total revenue increased by $46.0 million, or 28.3%, to $208.6 million for the six months ended June 30, 2022 from $162.6 million for the six months ended June 30, 2021. The increase was due to higher receivables balances throughout the period, which was driven by both higher beginning balances and origination growth.
Change in Fair Value and Total Provision
35
Commencing on January 1, 2021, we elected the fair value option on the OppLoans installment product. To derive the fair value, we utilize a discounted cash flow analyses that factors in estimated losses and prepayments over the estimated duration of the underlying assets. Loss and prepayment assumptions are determined using historical loss data and include appropriate consideration of recent trends and anticipated future performance. Future cash flows are discounted using a rate of return that we believe a market participant would require based on the risk characteristics of the loans. We did not elect the fair value option on our SalaryTap and OppFi Card finance receivables as these products launched in November 2020 and August 2021, respectively, and inputs for fair value are not yet determined. Accordingly, the related finance receivables are carried at amortized cost, net of allowance for credit losses.
Change in fair value consists of gross charge-offs incurred in the period on the OppLoans installment product, net of recoveries, plus the change in the fair value on the installment loans portfolio. Change in fair value totaled $91.7 million for the six months ended June 30, 2022, which was comprised of $93.8 million of net charge-offs and a fair market value adjustment of $2.1 million. The fair value adjustment had a positive impact due to the increase in receivables in the period and an increase in the fair value mark.
For the six months ended June 30, 2022, total provision consists of gross charge-offs incurred in the period, net of recoveries, plus the change in the allowance for credit losses for our SalaryTap and OppFi Card products. Total provision increased for the six months ended June 30, 2022 due to the increase in gross charge-offs on the SalaryTap and OppFi card products from their launch in 2021.
Net Revenue
Net revenue is equal to total revenue less the change in fair value and less total provision costs. Total net revenue decreased by $13.0 million, or 10.1%, to $115.9 million for the six months ended June 30, 2022 from $128.9 million for the six months ended June 30, 2021. This decrease was due to the rise in gross charge-offs, which offset higher total revenues.
Expenses
Expenses includes costs related to salaries and employee benefits, interest expense and amortized debt issuance costs, sales and marketing, customer operations, technology, products, and analytics, and other general and administrative expenses.
Expenses increased by $25.1 million, or 29.0%, to $111.6 million for the six months ended June 30, 2022, from $86.5 million for the six months ended June 30, 2021. A large portion of the increase was related to higher direct marketing costs to drive higher new originations, an increase in professional fees related to tax and legal guidance, further investment in technology infrastructure, higher insurance costs associated with being a public company and increased interest expense as a result of increased debt draws to support higher receivables balances. Expenses as a percent of revenue remained flat year over year for the six months ended June 30, 2022 compared to the six months ended June 30, 2021.
Income from Operations
Income from operations is the difference between net revenue and expenses. Total income from operations decreased by $38.1 million, or 90.0%, to $4.2 million for the six months ended June 30, 2022, from $42.4 million for the six months ended June 30, 2021.
Change in Fair Value of Warrant Liability
Change in fair value of warrant liability for the six months ended June 30, 2022 included the change in fair value of the warrant liability in the amount of $5.7 million. This warrant liability arose with respect to warrants issued in connection with the initial public offering of FGNA and is subject to re-measurement at each balance sheet date.
Income Before Income Taxes
Income before income taxes is the difference between income from operations and other income. Income before income taxes decreased by $32.4 million, or 76.5%, to $9.9 million for the six months ended June 30, 2022, from $42.4 million for the six months ended June 30, 2021.
Income Taxes
36
OppFi Inc. recorded a provision for income taxes of $0.7 million for the six months ended June 30, 2022 and no expense for the six months ended June 30, 2021. As noted above, OppFi-LLC is treated as a partnership and is not subject to income taxes. Prior to the consummation of the Business Combination on July 20, 2021, there were no taxes attributable to OppFi Inc. as OppFi-LLC was the only reportable entity.
Net Income
Net income decreased by $33.2 million, or 78.3%, to $9.2 million for the six months ended June 30, 2022 from $42.4 million for the six months ended June 30, 2021.
Net Income Attributable to OppFi Inc.
Net income attributable to OppFi Inc. was $4.5 million for the six months ended June 30, 2022. Net income attributable to OppFi Inc. represents the income solely attributable to stockholders of OppFi Inc. for the six months ended June 30, 2022. As a result of the Company’s Up-C structure, the underlying income or expense components that are attributable to OppFi Inc. are generally expense items related to OppFi Inc.’s status as a public company and the income or expense for the change in fair value of warrant liabilities related to the Company’s warrants, as well as the Company’s approximate percentage interest in the non-controlling interest. The underlying income or expense components that are attributable to OppFi Inc. for the quarter ended June 30, 2022 are gain on change in fair value of warrant liabilities of approximately $5.7 million, partially offset by tax expense of approximately $0.9 million, payroll and stock compensation expense of approximately $0.5 million, general and administrative expense of approximately $0.3 million and board fees of approximately $0.2 million, for total income attributable to OppFi Inc. of approximately $3.8 million. The income also includes OppFi Inc.’s percentage interest in the income attributable to non-controlling interest of approximately $0.7 million, for net income attributable to OppFi Inc. of approximately $4.5 million. Prior to the consummation of the Business Combination on July 20, 2021, there was no income attributable to OppFi Inc. as OppFi-LLC was the only reportable entity.
CONDENSED BALANCE SHEETS
Comparison of the periods ended June 30, 2022 and December 31, 2021
The following table presents our condensed balance sheet as of June 30, 2022 and December 31, 2021 (in thousands):
| June 30, 2022 | December 31, 2021 | Change | ||||||||||||||||||||||||
| $ | % | |||||||||||||||||||||||||
| Assets | ||||||||||||||||||||||||||
| Cash and restricted cash | $ | 57,638 | $ | 62,362 | $ | (4,724) | (7.6) | % | ||||||||||||||||||
| Finance receivables at fair value | 450,703 | 383,890 | 66,813 | 17.4 | ||||||||||||||||||||||
| Finance receivables at amortized cost, net | 4,579 | 4,220 | 359 | 8.5 | ||||||||||||||||||||||
| Other assets | 65,150 | 51,634 | 13,516 | 26.2 | ||||||||||||||||||||||
| Total assets | $ | 578,070 | $ | 502,106 | $ | 75,964 | 15.1 | % | ||||||||||||||||||
| Liabilities and stockholders’ equity | ||||||||||||||||||||||||||
| Other liabilities | $ | 70,505 | $ | 58,967 | $ | 11,538 | 19.6 | % | ||||||||||||||||||
| Total debt | 336,528 | 274,021 | 62,507 | 22.8 | ||||||||||||||||||||||
| Warrant liabilities | 5,539 | 11,240 | (5,701) | (50.7) | ||||||||||||||||||||||
| Total liabilities | 412,572 | 344,228 | 68,344 | 19.9 | ||||||||||||||||||||||
| Total stockholders’ equity | 165,498 | 157,878 | 7,620 | 4.8 | ||||||||||||||||||||||
| Total liabilities and stockholders' equity | $ | 578,070 | $ | 502,106 | $ | 75,964 | 15.1 | % | ||||||||||||||||||
37
Total cash and restricted cash decreased by $4.7 million as of June 30, 2022 compared to December 31, 2021, driven by an increase in originated loans relative to received payments and recovered loans. The net cash used in investing activities was partially offset by net advances of senior debt and cash from operating activities. Finance receivables as of June 30, 2022 increased compared to December 31, 2021 due to high demand and record origination volume for the six months ended June 30, 2022. Other assets as of June 30, 2022 increased by $13.5 million compared to December 31, 2021, driven by the addition of an operating lease right of use asset of $14.7 million related to the Company’s headquarters due to the adoption of a new accounting standard, partially offset by lower prepaid expenses of $1.8 million.
Other liabilities increased by $11.5 million driven by the addition of an operating lease liability of $17.3 million and an increase in accounts payable of $4.1 million. These increases were partially offset by a decrease of accrued expenses by $10.2 million as of June 30, 2022. Total debt increased by $62.5 million driven by an increase in utilization of leverage facilities of $79.6 million, which was offset by lower secured borrowing payables by $17.3 million. Total equity increased by $7.6 million driven by net income.
NON-GAAP FINANCIAL MEASURES
Comparison of the three and six months ended June 30, 2022 and 2021
We believe that the provision of non-GAAP financial measures in this report, including Adjusted EPS, Adjusted EBITDA, and Adjusted Net Income can provide useful measures for period-to-period comparisons of our business and useful information to investors and others in understanding and evaluating our operating results. However, non-GAAP financial measures are not calculated in accordance with GAAP measures, should not be considered an alternative to any measure of financial performance calculated and presented in accordance with GAAP, and may not be comparable to the non-GAAP financial measures of other companies.
Adjusted Net Income and Adjusted EBITDA
Adjusted Net Income is a non-GAAP measure defined as our GAAP net income adjusted to eliminate the effect of certain items as shown below, including debt issuance cost amortization and other addbacks and one-time expenses, as well as adjusting taxes for comparison purposes. We believe that Adjusted Net Income is an important measure because it allows management, investors, and our board of directors to evaluate and compare our operating results from period-to-period by making the adjustments described below.
Adjusted EBITDA is a non-GAAP measure defined as our Adjusted Net Income adjusted for the items as shown below including taxes, depreciation and amortization and interest expense. We believe that Adjusted EBITDA is an important measure because it allows management, investors, and our board of directors to evaluate and compare our operating results from period-to-period by making the adjustments described below. In addition, it provides a useful measure for period-to-period comparisons of our business, as it removes the effect of taxes, certain non-cash items, variable charges, and timing differences.
Adjusted EBITDA excludes certain expenses that are required in accordance with GAAP because they are non-recurring items (such as transaction-related costs with respect to our business combination), non-cash expenditures (such as, in the case of depreciation and amortization, changes in the fair value of warrant liabilities and expenses related to stock compensation), or are not related to our underlying business performance (such as interest expense). We believe these adjustments provide investors with a comparative view of expenses that the Company expects to incur on an ongoing basis.
38
Three Months Ended June 30, | Variance | |||||||||||||||||||
| (in thousands, except share and per share data) Unaudited | 2022 | 2021 | % | |||||||||||||||||
| Net income | $ | 9,497 | $ | 17,987 | (47.2) | % | ||||||||||||||
| Provision for income taxes | 202 | — | — | |||||||||||||||||
| Debt issuance cost amortization | 435 | 642 | (32.2) | % | ||||||||||||||||
| Other addbacks and one-time expenses, net(a) | (1,145) | 5,135 | (122.3) | % | ||||||||||||||||
Adjusted EBT1 | 8,989 | 23,764 | (62.2) | % | ||||||||||||||||
| Less: pro forma taxes(b) | (2,170) | (5,941) | (63.5) | % | ||||||||||||||||
Adjusted net income1 | 6,819 | 17,823 | (61.7) | % | ||||||||||||||||
| Pro forma taxes(b) | 2,170 | 5,941 | (63.5) | % | ||||||||||||||||
| Depreciation and amortization | 3,366 | 2,413 | 39.5 | % | ||||||||||||||||
| Interest expense | 7,442 | 5,744 | 29.6 | % | ||||||||||||||||
| Business (non-income) taxes | 210 | 357 | (41.2) | % | ||||||||||||||||
| Net gain/loss on fixed asset sale | 2 | 4 | ||||||||||||||||||
Adjusted EBITDA1 | $ | 20,009 | $ | 32,282 | (38.0) | % | ||||||||||||||
Adjusted EPS1: (c) | $ | 0.08 | $ | — | ||||||||||||||||
| Weighted average diluted shares outstanding | 84,283,102 | — | ||||||||||||||||||
(a) For the three months ended June 30, 2022, addbacks and one-time expense of ($1.1 million) included a ($3.3 million) addback due to the change in fair value of the warrant liabilities, a $0.7 million expense related to severance and retention bonuses, a $0.5 million one-time origination fee expense and $1.0 million in expenses related to stock compensation. For the three months ended June 30, 2021, addbacks and one-time expenses of $5.1 million included a $3.3 million one-time warrant valuation expense, a $1.3 million expense related to one-time legal, accounting, and other costs related to the Company's business combination, $0.2 million in expenses related to profit interest compensation, $0.2 million in management fees, and $0.1 million in severance.
(b) Assumes a tax rate of 25% for the three months ended June 30, 2021 and a 24.14% tax rate for the three months ended June 30, 2022, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes, in order to allow for a comparison with other publicly traded companies.
| Six Months Ended June 30, | Variance | |||||||||||||||||||
| (in thousands, except share and per share data) Unaudited | 2022 | 2021 | % | |||||||||||||||||
| Net income | $ | 9,200 | $ | 42,371 | (78.3) | % | ||||||||||||||
| Provision for income taxes | 742 | — | — | |||||||||||||||||
| Debt issuance cost amortization | 1,044 | 1,163 | (10.2) | % | ||||||||||||||||
| Other addbacks and one-time expenses, net(a) | (1,269) | 5,902 | (121.5) | % | ||||||||||||||||
Adjusted EBT1 | 9,717 | 49,436 | (80.3) | % | ||||||||||||||||
| Less: pro forma taxes(b) | (2,340) | (12,359) | (81.1) | % | ||||||||||||||||
Adjusted net income1 | 7,377 | 37,077 | (80.1) | % | ||||||||||||||||
| Pro forma taxes(b) | 2,340 | 12,359 | (81.1) | % | ||||||||||||||||
| Depreciation and amortization | 6,604 | 4,577 | 44.3 | % | ||||||||||||||||
| Interest expense | 14,282 | 9,830 | 45.3 | % | ||||||||||||||||
| Business (non-income) taxes | 589 | 792 | (25.6) | % | ||||||||||||||||
| Net gain/loss on fixed asset sale | 2 | 4 | ||||||||||||||||||
Adjusted EBITDA1 | $ | 31,194 | $ | 64,639 | (51.7) | % | ||||||||||||||
Adjusted EPS1: (c) | $ | 0.09 | $ | — | ||||||||||||||||
| Weighted average diluted shares outstanding | 84,377,754 | — | ||||||||||||||||||
(a) For the six months ended June 30, 2022, addbacks and one-time expense of ($1.3 million) included a ($5.7 million) addback due to the change in fair value of the warrant liabilities, $2.1 million in expenses related to severance and retention bonuses, $1.6 million in expenses related to stock compensation, a $0.5 million one-time origination fee expense, and $0.2 million in one-time legal expenses. For the six months ended June 30, 2021, addbacks and one-time expenses of $5.9 million included a $3.3 million one-time warrant valuation expense, a $1.6 million expense related to one-time legal, accounting, and other costs related to the Company's business combination, $0.4 million in expenses related to severance, $0.3 million in management fees, and $0.2 million in expenses related to profit interest compensation.
39
(b) Assumes a tax rate of 25% for the six months ended June 30, 2021 and a 24.08% tax rate for the six months ended June 30, 2022, reflecting the U.S. federal statutory rate of 21% and a blended statutory rate for state income taxes, in order to allow for a comparison with other publicly traded companies.
(c) For the periods prior to July 20, 2021, earnings per share was not calculated, as net income prior to the Business Combination was attributable entirely to OppFi-LLC.
Adjusted Earnings Per Share
Adjusted EPS is defined as adjusted net income divided by weighted average diluted shares outstanding, which represent shares of both classes of common stock outstanding as of June 30, 2022, excluding 25,500,000 shares related to earnout obligations and including the impact of restricted stock units and performance stock units. For the periods prior to July 20, 2021 earnings per share was not calculated, as adjusted net income prior to the Business Combination was attributable entirely to OppFi-LLC. We believe that presenting Adjusted EPS is useful to investors and others because, due to the Company’s Up-C structure, Basic EPS calculated on a GAAP basis excludes a large percentage of the Company’s outstanding shares of common stock, which are Class V voting stock, while Diluted EPS calculated on a GAAP basis includes the Class V voting stock. Shares of the Company’s Class V voting stock may be exchanged, together with units of the Company’s subsidiary OppFi-LLC, into shares of the Company’s Class A common stock. We believe that presenting Adjusted EPS is useful to investors and others because it presents the Company’s Adjusted Net Income on a per share basis based on the shares of the Company’s common stock that would be issued but for, and can be issued as a result of, the Company’s Up-C structure, excluding the forfeitable earnout shares from the Company’s Business Combination. The earnout shares issued in the Business Combination are excluded from the calculation of Adjusted EPS because such earnout shares are subject to potential forfeiture pending the achievement (if any) of certain earnout targets pursuant to the terms of the Business Combination, and we believe that, until such shares are forfeited or no longer subject to forfeiture, it is useful to investors and others to provide per share earnings information based only on those shares that are not subject to forfeiture.
Three Months Ended June 30, | |||||||||||
| (unaudited) | 2022 | 2021 | |||||||||
| Weighted average Class A common stock outstanding | 13,525,101 | — | |||||||||
| Weighted average Class V voting stock outstanding | 96,114,373 | — | |||||||||
| Elimination of earnouts at period end | (25,500,000) | — | |||||||||
| Dilutive impact of restricted stock units | 125,383 | — | |||||||||
| Dilutive impact of performance stock units | 18,245 | — | |||||||||
| Weighted average diluted shares outstanding | 84,283,102 | — | |||||||||
Three Months Ended June 30, | |||||||||||
| (unaudited) | 2022 | 2021 | |||||||||
Adjusted net income (in thousands)1 | $ | 6,819 | $ | 17,823 | |||||||
| Weighted average diluted shares outstanding | 84,283,102 | — | |||||||||
Adjusted EPS:1 | $ | 0.08 | $ | — | |||||||
40
Six Months Ended June 30, | |||||||||||
| (unaudited) | 2022 | 2021 | |||||||||
| Weighted average Class A common stock outstanding | 13,553,308 | — | |||||||||
| Weighted average Class V voting stock outstanding | 96,225,804 | — | |||||||||
| Elimination of earnouts at period end | (25,500,000) | — | |||||||||
| Dilutive impact of restricted stock units | 89,520 | — | |||||||||
| Dilutive impact of performance stock units | 9,123 | — | |||||||||
| Weighted average diluted shares outstanding | 84,377,754 | — | |||||||||
Six Months Ended June 30, | |||||||||||
| (unaudited) | 2022 | 2021 | |||||||||
Adjusted net income (in thousands)1 | $ | 7,377 | $ | 37,077 | |||||||
| Weighted average diluted shares outstanding | 84,377,754 | — | |||||||||
Adjusted EPS:1 | $ | 0.09 | $ | — | |||||||
(1) Non-GAAP Financial Measures: Adjusted Net Income, Adjusted EBT, Adjusted EPS and Adjusted EBITDA are financial measures that have not been prepared in accordance with GAAP. See the “Note Regarding Non-GAAP Financial Measures” for a detailed description and reconciliation of such Non-GAAP financial measures to their most directly comparable GAAP financial measures.
LIQUIDITY AND CAPITAL RESOURCES
To date, the funds received from operating income and our ability to obtain lending commitments have provided the liquidity necessary for us to fund our operations.
Maturities of our financing facilities are staggered over three years to help minimize refinance risk.
The following table presents our unrestricted cash and undrawn debt as of June 30, 2022 and December 31, 2021 (in thousands):
| June 30, 2022 | December 31, 2021 | |||||||||||||
| Unrestricted cash | $ | 23,472 | $ | 25,064 | ||||||||||
| Undrawn debt | $ | 212,400 | $ | 158,100 | ||||||||||
As of June 30, 2022, we had $23.5 million in unrestricted cash, a decrease of $1.6 million from December 31, 2021. As of June 30, 2022, we had an additional $212.4 million of unused debt capacity under our financing facilities for future availability, representing a 33 % overall undrawn capacity, an increase from $158.1 million as of December 31, 2021. The increase in undrawn debt was due to an amendment to one of our revolving lines of credit, which increased the size of the facility from $75 million to $200 million. Including total financing commitments of $550.0 million, and cash on the balance sheet of $57.6 million, we had approximately $607.6 million in funding capacity as of June 30, 2022.
We believe that our unrestricted cash, undrawn debt and funds from operating income will be sufficient to meet our liquidity needs for at least the next 12 months from the date of this Quarterly Report. Our future capital requirements will depend on multiple factors, including our revenue growth, aggregate receivables balance, interest expense, working capital requirements, cash provided by and used in operating, investing and financing activities and capital expenditures.
To the extent our unrestricted cash balances, funds from operating income and funds from undrawn debt are insufficient to satisfy our liquidity needs in the future, we may need to raise additional capital through equity or debt financing and may not be able to do so on terms acceptable to us, if at all. If we are unable to raise additional capital when needed, our results of operations and financial condition could be materially and adversely impacted.
41
CASH FLOWS
The following table presents cash provided by (used in) operating, investing and financing activities during the six months ended June 30, 2022 and 2021 (in thousands):
| (In thousands, except % change) | Six Months Ended June 30, | Change | ||||||||||||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 102,784 | $ | 84,837 | $ | 17,947 | 21.2 | % | ||||||||||||||||||
| Net cash used in investing activities | (164,390) | (47,878) | (116,512) | (243.4) | ||||||||||||||||||||||
| Net cash provided by financing activities | 56,882 | 38,163 | 18,719 | (49.0) | ||||||||||||||||||||||
| Net (decrease) increase in cash and restricted cash | $ | (4,724) | $ | 75,122 | $ | (79,846) | (106.3) | % | ||||||||||||||||||
Operating Activities
Net cash provided by operating activities was $102.8 million for the six months ended June 30, 2022. This was an increase of $17.9 million when compared to net cash provided by operating activities of $84.8 million for the six months ended June 30, 2021. Cash provided by operating activities increased due to additional interest and loan related income generated from higher receivables balances compared to the prior year.
Investing Activities
Net cash used in investing activities was $164.4 million for the six months ended June 30, 2022. This was a decrease of $116.5 million when compared to net cash used in investing activities of $47.9 million for the six months ended June 30, 2021, due to higher finance receivables originated and acquired, partially offset by higher finance receivables repaid.
Financing Activities
Net cash provided by financing activities was $56.9 million for the six months ended June 30, 2022. This was an increase of $18.7 million when compared to net cash provided by financing activities of $38.2 million for the six months ended June 30, 2021, primarily due to an increase in net advances in senior debt and repurchases of common stock, partially offset by a decrease in Member distributions and less payments in subordinated debt.
42
FINANCING ARRANGEMENTS1
Our corporate credit facilities consist of term loans and revolving loan facilities that we have drawn on to finance our operations and for other corporate purposes. These borrowings are generally secured by all the assets of OppFi-LLC that have not otherwise been sold or pledged to secure our structured finance facilities, such as assets belonging to certain of the special purpose entity subsidiaries of OppFi-LLC (“SPEs”). In addition, we, through our SPEs, have entered into warehouse credit facilities to partially finance the origination of loans by us on our platform or the purchase of participation rights in loans originated by our bank partners through our platform, which credit facilities are secured by the loans or participation rights. The following is a summary of OppFi’s outstanding borrowings as of June 30, 2022 and December 31, 2021, including borrowing capacity as of June 30, 2022 (in thousands):
| Borrowing | June 30, | December 31, | Interest Rate as of | Maturity | |||||||||||||||||||||||||||||||||||||
| Purpose | Borrower(s) | Capacity | 2022 | 2021 | June 30, 2022 | Date | |||||||||||||||||||||||||||||||||||
| Secured borrowing payable | Opportunity Funding SPE II, LLC | $ | 5,123 | $ | 5,123 | $ | 22,443 | 15.00% | — | (2) | |||||||||||||||||||||||||||||||
| Senior debt | |||||||||||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE III, LLC | $ | 175,000 | $ | 134,759 | $ | 119,000 | LIBOR plus 6.00% | January 2024 | ||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE V, LLC; Opportunity Funding SPE VII, LLC (Tranche A) | 75,000 | 37,500 | 45,900 | LIBOR plus 7.25% | June 2025 | |||||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE V, LLC; Opportunity Funding SPE VII, LLC (Tranche B) | 125,000 | 70,000 | — | SOFR plus 6.75% | June 2025 | |||||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE VI, LLC | — | — | 30,600 | LIBOR plus 7.25% | April 2023 | |||||||||||||||||||||||||||||||||||
| Revolving line of credit | Opportunity Funding SPE IV, LLC; SalaryTap Funding SPE, LLC | 45,000 | 7,500 | 7,500 | SOFR plus 0.11% plus 3.85% | February 2024 | |||||||||||||||||||||||||||||||||||
| Revolving line of credit | Gray Rock SPV, LLC | 75,000 | 32,683 | — | SOFR plus 7.25% | April 2025 | |||||||||||||||||||||||||||||||||||
| Total revolving lines of credit | 495,000 | 282,442 | 203,000 | ||||||||||||||||||||||||||||||||||||||
| Term loan, net | OppFi-LLC | 50,000 | 48,795 | 48,578 | LIBOR plus 10.00% | March 2025 | |||||||||||||||||||||||||||||||||||
| Total senior debt | $ | 545,000 | $ | 331,237 | $ | 251,578 | |||||||||||||||||||||||||||||||||||
| Note payable | OppFi-LLC | $ | 168 | $ | 168 | $ | — | 4.59% | December 2022 | ||||||||||||||||||||||||||||||||
(1) For a detailed discussion on financing arrangements refer to Part I, Item 7 of this Quarterly Report on Form 10-Q.
(2) Maturity date extended indefinitely until borrowing capacity is depleted.
LIBOR Transition
43
In July 2017, the United Kingdom Financial Conduct Authority, which regulates LIBOR, announced its intention to stop compelling banks to submit rates for the calculation of LIBOR after 2021. On December 31, 2021, the ICE Benchmark Administration, the administrator of LIBOR, announced plans to cease publication for all USD LIBOR tenors (except the one- and two-week tenors, which ceased on December 31, 2021) on June 30, 2023. The Federal Reserve Board and the Federal Reserve Bank of New York have identified the SOFR as its preferred alternative to LIBOR in derivatives and other financial contracts. Each of our credit facilities provides for the replacement of LIBOR as discussed above in “Financing Arrangements.” We do not expect the replacement of LIBOR to have any effect on our liquidity or the financial terms of our credit facilities
44
CRITICAL ACCOUNTING ESTIMATES
There have been no material changes to the information on critical accounting estimates in our Annual Report on Form 10-K for the year ended December 31, 2021.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
As a “smaller reporting company,” as defined by Item 10 of Regulation S-K, the Company is not required to provide the information required by this item.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Under the supervision and with the participation of the Company’s Chief Executive Officer and Chief Financial Officer, management has evaluated the effectiveness of the design and operation of the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of June 30, 2022 (“Evaluation Date”). Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the Evaluation Date, the Company’s disclosure controls and procedures are effective and provide reasonable assurance (i) to ensure that information required to be disclosed in reports that the Company files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission rules and forms; and (ii) to ensure that information required to be disclosed in the reports that the Company files or submits under the Exchange Act is accumulated and communicated to management, including the Chief Executive Officer and Chief Financial Officer, to allow timely decisions regarding required disclosures.
Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during the quarter ended June 30, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
45
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
See “Legal contingencies” of Note 14 to the Consolidated Financial Statements (Unaudited) in Part I, Item 1 of this Quarterly Report on Form 10-Q.
ITEM 1A. RISK FACTORS
There have been no material changes from the Risk Factors previously disclosed in Part 1, Item 1A, of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
On January 6, 2022, OppFi announced that its Board of Directors (“Board”) had authorized a program to repurchase (“Repurchase Program”) up to $20.0 million in the aggregate of shares of its Class A common stock, par value $0.0001 per share (“Class A Common Stock”). Repurchases under the Repurchase Program may be made from time to time, on the open market, in privately negotiated transactions, or by other methods, at the discretion of the management of the Company and in accordance with the limitations set forth in Rule 10b-18 promulgated under the Securities Exchange Act of 1934, as amended, and other applicable legal requirements. The timing and amount of the repurchases will depend on market conditions and other requirements. The Repurchase Program does not obligate OppFi to repurchase any dollar amount or number of shares and the Repurchase Program may be extended, modified, suspended, or discontinued at any time. For each share of Class A Common Stock that OppFi repurchases under the Repurchase Program, OppFi-LLC will redeem one Class A common unit of OppFi-LLC held by OppFi, decreasing the percentage ownership of OppFi-LLC by OppFi and relatively increasing the ownership by the Members. The Repurchase Program will expire in December 2023. During the three months ended June 30, 2022, OppFi repurchased 333,318 shares of its Class A Common Stock.
| Period | Total Number of Shares Repurchased | Average Price Paid per Share | Total Number of Shares Purchased as part of the Repurchase Program | Approximate Dollar Value of Shares that May Yet Be Purchased Under the Repurchase Program | ||||||||||||||||||||||
| April 1 - April 30, 2022 | — | $ | — | — | $ | 19,000,000 | ||||||||||||||||||||
| May 1 - May 31, 2022 | 29,802 | 3.03 | 29,802 | 18,900,000 | ||||||||||||||||||||||
| June 1 - June 30, 2022 | 303,516 | 3.34 | 303,516 | 17,850,000 | ||||||||||||||||||||||
| Total | 333,318 | $ | 3.31 | 333,318 | $ | 17,850,000 | ||||||||||||||||||||
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.
ITEM 5. OTHER INFORMATION
On August 9, 2022, OppFi-LLC entered into an Employment Agreement (the “Employment Agreement”) with Ms. Pamela D. Johnson, the Company’s Chief Financial Officer. The Employment Agreement provides for base compensation of $325,000, subject to merit increases from time to time as determined by the Compensation Committee (the “Compensation Committee”) of the Board of Directors of OppFi, and an annual incentive bonus with a target of 45% of annual base salary, with the actual bonus amount determined based on achievement of performance targets as determined by the Compensation Committee.
Ms. Johnson is entitled to participate in OppFi’s employee benefit plans and paid vacation in accordance with OppFi’s policies. In the event Ms. Johnson’s employment is terminated by the Company without Cause (as defined in the Employment Agreement) or by Ms. Johnson for Good Reason (as defined in the Employment Agreement), she will be entitled to severance of six months base salary, or twelve months base salary if such termination occurs on or after February 11, 2024, in addition to
46
reimbursement of healthcare premiums. Ms. Johnson is subject to customary restrictive covenants during the term of employment and thereafter for the applicable severance period in the event of termination without Cause or for Good Reason, or for 12 months in the case of any other termination.
The foregoing description of the Employment Agreement does not purport to be complete and is qualified in its entirety by reference to the full text of the Employment Agreement, a copy of which will be filed as an exhibit to OppFi’s Quarterly Report on Form 10-Q for the quarter ending September 30, 2022.
47
ITEM 6. EXHIBITS
| Exhibit Number | Description | ||||||||||
| 10.1†+ | |||||||||||
| 10.2 | |||||||||||
| 10.3† | |||||||||||
| 10.4*† | |||||||||||
31.1* | |||||||||||
31.2* | |||||||||||
32.1** | |||||||||||
32.2** | |||||||||||
| 101.INS* | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | ||||||||||
| 101.SCH* | Inline XBRL Taxonomy Extension Schema Document | ||||||||||
| 101.CAL* | Inline XBRL Taxonomy Extension Calculation Linkbase Document | ||||||||||
| 101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document | ||||||||||
| 101.LAB* | Inline XBRL Taxonomy Extension Label Linkbase Document | ||||||||||
| 101.PRE* | Inline XBRL Taxonomy Extension Presentation Linkbase Document | ||||||||||
| 104* | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) | ||||||||||
___________________________
† Certain portions of this exhibit have been omitted pursuant to Regulation S-K Item (601)(b)(10).
+ Certain of the exhibits and schedules to this exhibit have been omitted in accordance with Regulation S-K Item 601(a)(5). The Registrant agrees to furnish a copy of all omitted exhibits and schedules to the SEC upon its request.
* Filed herewith.
** Furnished herewith.
48
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: August 9, 2022 | OppFi Inc. | |||||||
| By: | /s/ Pamela D. Johnson | |||||||
| Pamela D. Johnson | ||||||||
| Chief Financial Officer (Principal Financial and Accounting Officer) | ||||||||
49