We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Share Name | Share Symbol | Market | Type |
---|---|---|---|
Spartan Acquisition Corp II | NYSE:SPRQ | NYSE | Common Stock |
Price Change | % Change | Share Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
---|---|---|---|---|---|---|---|---|
0.00 | 0.00% | 9.46 | 0 | 00:00:00 |
| | | | | 1 | | | |
| | | | | 2 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 12 | | | |
| | | | | 14 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 45 | | | |
| | | | | 47 | | | |
| | | | | 76 | | | |
| | | | | 94 | | | |
| | | | | 102 | | | |
| | | | | 111 | | | |
| | | | | 122 | | | |
| | | | | 125 | | | |
| | | | | 137 | | | |
| | | | | 141 | | | |
| | | | | 146 | | | |
| | | | | 150 | | | |
| | | | | 150 | | | |
| | | | | 150 | | | |
| | | | | 151 | | | |
| | | | | 151 | | | |
| | | | | F-1 | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | |
Predecessor
|
| | | | | | | |||||||||
| | |
For the
Period July 10, 2021 to December 31, 2021 |
| | |
For the
Period January 1, 2021 to July 9, 2021 |
| |
Combined
Annual Period(a) |
| |
For the
Year Ended December 31, 2020 |
| |
Percentage
Change(b) |
| |||||||||||||||
Funded Loans | | | | $ | 1,214,754 | | | | | | $ | 1,309,504 | | | | | $ | 2,524,258 | | | | | $ | 1,468,647 | | | | | | 71.9% | | |
Direct Channel Funded Loans
|
| | | | 923,848 | | | | | | | 1,048,232 | | | | | | 1,972,080 | | | | | | 1,205,392 | | | | | | 63.6 | | |
Indirect Channel Funded Loans
|
| | | | 290,906 | | | | | | | 261,272 | | | | | | 552,178 | | | | | | 263,255 | | | | | | 109.8 | | |
Platform Fee Loans | | | | | 1,228,022 | | | | | | | 1,318,644 | | | | | | 2,546,666 | | | | | | 1,432,661 | | | | | | 77.8 | | |
Direct Channel Platform Fee Loans
|
| | | | 923,848 | | | | | | | 1,048,232 | | | | | | 1,972,080 | | | | | | 1,205,392 | | | | | | 63.6 | | |
Indirect Channel Platform Fee Loans
|
| | | | 304,174 | | | | | | | 270,412 | | | | | | 574,586 | | | | | | 227,269 | | | | | | 152.8 | | |
Revenue
|
| | | | 61,674 | | | | | | | 53,064 | | | | | | 114,738 | | | | | | 69,564 | | | | | | 64.9 | | |
Net Income (Loss)
|
| | | | (247,084) | | | | | | | 6,131 | | | | | | (240,953) | | | | | | 10,624 | | | | | | n.m. | | |
Adjusted Net Income (Loss)
|
| | | | 21,789 | | | | | | | 18,689 | | | | | | 40,478 | | | | | | 16,211 | | | | | | 149.7 | | |
Adjusted EBITDA
|
| | | | 29,644 | | | | | | | 23,260 | | | | | | 52,904 | | | | | | 23,958 | | | | | | 120.8 | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | |
Predecessor
|
| |||||||||
Average Loan Characteristic
|
| |
For the
Period July 10, 2021 to December 31, 2021 |
| | |
For the
Period January 1, 2021 to July 9, 2021 |
| |
Combined
Annual Period |
| |
For the Year
Ended December 31, 2020 |
| ||||||||||||
Solar | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Term (in months)
|
| | | | 234 | | | | | | | 231 | | | | | | 232 | | | | | | 224 | | |
Customer Interest Rate
|
| | | | 2.3% | | | | | | | 2.5% | | | | | | 2.4% | | | | | | 3.8% | | |
Customer FICO Score
|
| | | | 752 | | | | | | | 752 | | | | | | 752 | | | | | | 746 | | |
Loan Balance
|
| | | $ | 41 | | | | | | $ | 40 | | | | | $ | 41 | | | | | $ | 35 | | |
Solar Maxx®(a) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Term (in months)
|
| | | | 292 | | | | | | | n.a. | | | | | | 292 | | | | | | n.a. | | |
Customer Interest Rate
|
| | | | 6.9% | | | | | | | n.a. | | | | | | 6.9% | | | | | | n.a. | | |
Customer FICO Score
|
| | | | 641 | | | | | | | n.a. | | | | | | 641 | | | | | | n.a. | | |
Loan Balance
|
| | | $ | 46 | | | | | | | n.a. | | | | | $ | 46 | | | | | | n.a. | | |
Home Improvement | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Term (in months)
|
| | | | 111 | | | | | | | 107 | | | | | | 109 | | | | | | 105 | | |
Customer Interest Rate
|
| | | | 10.7% | | | | | | | 10.2% | | | | | | 10.5% | | | | | | 10.1% | | |
Customer FICO Score
|
| | | | 747 | | | | | | | 754 | | | | | | 750 | | | | | | 753 | | |
Loan Balance
|
| | | $ | 16 | | | | | | $ | 16 | | | | | $ | 16 | | | | | $ | 15 | | |
Home Improvement Maxx®(b) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan Term (in months)
|
| | | | 107 | | | | | | | n.a. | | | | | | 107 | | | | | | n.a. | | |
Customer Interest Rate
|
| | | | 17.9% | | | | | | | n.a. | | | | | | 17.9% | | | | | | n.a. | | |
Customer FICO Score
|
| | | | 634 | | | | | | | n.a. | | | | | | 634 | | | | | | n.a. | | |
Loan Balance
|
| | | $ | 10 | | | | | | | n.a. | | | | | $ | 10 | | | | | | n.a. | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | |
Predecessor
|
| | | | | | | | | | | | | |||||||||
| | |
For the
Period July 10, 2021 to December 31, 2021 |
| | |
For the
Period January 1, 2021 to July 9, 2021 |
| |
Combined
Annual Period |
| |
For the
Year Ended December 31, 2020 |
| |
Increase (Decrease)(a)
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 61,674 | | | | | | $ | 53,064 | | | | | $ | 114,738 | | | | | $ | 69,564 | | | | | $ | 45,174 | | | | | | 64.9% | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenues (exclusive of items shown separately
below) |
| | | | 9,873 | | | | | | | 10,556 | | | | | | 20,429 | | | | | | 13,711 | | | | | | 6,718 | | | | | | 49.0 | | |
Compensation and benefits
|
| | | | 44,996 | | | | | | | 17,162 | | | | | | 62,158 | | | | | | 26,174 | | | | | | 35,984 | | | | | | 137.5 | | |
Selling, general, and administrative
|
| | | | 7,419 | | | | | | | 3,450 | | | | | | 10,869 | | | | | | 3,806 | | | | | | 7,063 | | | | | | 185.6 | | |
Property and technology
|
| | | | 3,088 | | | | | | | 2,790 | | | | | | 5,878 | | | | | | 4,304 | | | | | | 1,574 | | | | | | 36.6 | | |
Depreciation and amortization
|
| | | | 43,389 | | | | | | | 1,688 | | | | | | 45,077 | | | | | | 3,231 | | | | | | 41,846 | | | | | | 1,295.1 | | |
Provision for losses
|
| | | | 1,217 | | | | | | | 1,172 | | | | | | 2,389 | | | | | | 1,350 | | | | | | 1,039 | | | | | | 77.0 | | |
Goodwill impairment
|
| | | | 224,701 | | | | | | | — | | | | | | 224,701 | | | | | | — | | | | | | 224,701 | | | | | | n.m. | | |
Management fees to affiliate
|
| | | | — | | | | | | | 204 | | | | | | 204 | | | | | | 400 | | | | | | (196) | | | | | | (49.0) | | |
| | | | | 334,683 | | | | | | | 37,022 | | | | | | 371,705 | | | | | | 52,976 | | | | | | 318,729 | | | | | | 601.6 | | |
Operating income (loss)
|
| | | | (273,009) | | | | | | | 16,042 | | | | | | (256,967) | | | | | | 16,588 | | | | | | (273,555) | | | | | | n.m. | | |
Other Income (Expense), Net | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 149 | | | | | | | 262 | | | | | | 411 | | | | | | 520 | | | | | | (109) | | | | | | (21.0) | | |
Interest expense
|
| | | | (554) | | | | | | | (604) | | | | | | (1,158) | | | | | | (829) | | | | | | (329) | | | | | | 39.7 | | |
Change in fair value of warrant liabilities
|
| | | | 22,583 | | | | | | | (5,504) | | | | | | 17,079 | | | | | | (5,510) | | | | | | 22,589 | | | | | | n.m. | | |
Change in fair value of contract derivatives, net
|
| | | | 638 | | | | | | | (662) | | | | | | (24) | | | | | | 1,435 | | | | | | (1,459) | | | | | | n.m. | | |
Realized gains on contract derivatives, net
|
| | | | 2,866 | | | | | | | 2,992 | | | | | | 5,858 | | | | | | 103 | | | | | | 5,755 | | | | | | 5,587.4 | | |
Other realized losses, net
|
| | | | — | | | | | | | — | | | | | | — | | | | | | (171) | | | | | | 171 | | | | | | (100.0) | | |
Other income (expense)
|
| | | | (181) | | | | | | | 616 | | | | | | 435 | | | | | | (634) | | | | | | 1,069 | | | | | | n.m. | | |
Business combination expenses
|
| | | | (3,080) | | | | | | | (7,011) | | | | | | (10,091) | | | | | | (878) | | | | | | (9,213) | | | | | | 1,049.3 | | |
| | | | | 22,421 | | | | | | | (9,911) | | | | | | 12,510 | | | | | | (5,964) | | | | | | 18,474 | | | | | | n.m. | | |
Net Income (Loss) Before Income
Taxes |
| | | | (250,588) | | | | | | | 6,131 | | | | | | (244,457) | | | | | | 10,624 | | | | | | (255,081) | | | | | | n.m. | | |
Income tax benefit (expense)
|
| | | | 3,504 | | | | | | | — | | | | | | 3,504 | | | | | | — | | | | | | 3,504 | | | | | | n.m. | | |
Net Income (Loss)
|
| | | | (247,084) | | | | | | | 6,131 | | | | | | (240,953) | | | | | | 10,624 | | | | | | (251,577) | | | | | | n.m. | | |
Noncontrolling interests in loss of consolidated subsidiaries
|
| | | | 87,528 | | | | | | | — | | | | | | 87,528 | | | | | | — | | | | | | 87,528 | | | | | | n.m. | | |
Net Income (Loss) Attributable to
Class A Shareholders |
| | | $ | (159,556) | | | | | | $ | 6,131 | | | | | $ | (153,425) | | | | | $ | 10,624 | | | | | $ | (164,049) | | | | | | n.m. | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | |
Predecessor
|
| |
Increase (Decrease)(a)
|
| ||||||||||||||||||
| | |
For the
Period July 10, 2021 to December 31, 2021 |
| | |
For the
Period January 1, 2021 to July 9, 2021 |
| |
Combined
Annual Period |
| |
For the Year
Ended December 31, 2020 |
| |
$
|
| |
%
|
| ||||||||||||||||||
Direct Channel Platform
Fees, net |
| | | $ | 49,937 | | | | | | $ | 45,703 | | | | | $ | 95,640 | | | | | $ | 64,120 | | | | | $ | 31,520 | | | | | | 49.2% | | |
Indirect Channel Platform Fees, net
|
| | | | 6,846 | | | | | | | 5,054 | | | | | | 11,900 | | | | | | 2,733 | | | | | | 9,167 | | | | | | 335.4 | | |
Other revenues
|
| | | | 4,891 | | | | | | | 2,307 | | | | | | 7,198 | | | | | | 2,711 | | | | | | 4,487 | | | | | | 165.5 | | |
Total
|
| | | $ | 61,674 | | | | | | $ | 53,064 | | | | | $ | 114,738 | | | | | $ | 69,564 | | | | | $ | 45,174 | | | | | | 64.9 | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | |
Predecessor
|
| | | | | | | |||||||||
| | |
For the
Period July 10, 2021 to December 31, 2021 |
| | |
For the
Period January 1, 2021 to July 9, 2021 |
| |
Combined
Annual Period |
| |
For the Year
Ended December 31, 2020 |
| |
Change in
Average(a) |
| |||||||||||||||
Solar Total – Capital Provider Discount
|
| | | | 16.8% | | | | | | | 16.7% | | | | | | 16.7% | | | | | | 13.0% | | | | | | 3.7% | | |
Solar Total – Contractor Fee
|
| | | | 21.8 | | | | | | | 20.8 | | | | | | 21.5 | | | | | | 17.7 | | | | | | 3.8 | | |
Solar Total – Platform Fee
|
| | | | 5.0 | | | | | | | 4.1 | | | | | | 4.8 | | | | | | 4.7 | | | | | | 0.1 | | |
Solar Direct Channel – Capital Provider Discount
|
| | | | 16.5 | | | | | | | 16.6 | | | | | | 16.5 | | | | | | 12.5 | | | | | | 4.0 | | |
Solar Direct Channel – Contractor Fee
|
| | | | 21.9 | | | | | | | 20.9 | | | | | | 21.6 | | | | | | 17.8 | | | | | | 3.8 | | |
Solar Direct Channel – Platform
Fee |
| | | | 5.4 | | | | | | | 4.3 | | | | | | 5.1 | | | | | | 5.3 | | | | | | (0.2) | | |
Solar Indirect Channel – Capital
Provider Discount |
| | | | 17.9 | | | | | | | 17.2 | | | | | | 17.6 | | | | | | 15.4 | | | | | | 2.2 | | |
Solar Indirect Channel – Contractor Fee
|
| | | | 21.5 | | | | | | | 20.2 | | | | | | 20.8 | | | | | | 16.9 | | | | | | 3.9 | | |
Solar Indirect Channel – Platform Fee
|
| | | | 3.6 | | | | | | | 3.0 | | | | | | 3.2 | | | | | | 1.5 | | | | | | 1.7 | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | |
Predecessor
|
| |||||||||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| | |
For the Period
January 1, 2021 to July 9, 2021 |
| |
Combined
Annual Period |
| |
For the Year
Ended December 31, 2020 |
| ||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | (18,565) | | | | | | $ | 14,356 | | | | | $ | (4,209) | | | | | $ | 5,025 | | |
Net cash used in investing activities
|
| | | | (308,012) | | | | | | | (1,404) | | | | | | (309,416) | | | | | | (4,803) | | |
Net cash provided by (used in) financing activities
|
| | | | 203,958 | | | | | | | (2,025) | | | | | | 201,933 | | | | | | 827 | | |
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | |
Predecessor
|
| |||||||||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| | |
For the Period
January 1, 2021 to July 9, 2021 |
| |
Combined
Annual Period |
| |
For the
Year Ended December 31, 2020 |
| ||||||||||||
Net Income (Loss)
|
| | | $ | (247,084) | | | | | | $ | 6,131 | | | | | $ | (240,953) | | | | | $ | 10,624 | | |
Adjustments for adjusted net income (loss) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of Business Combination intangibles
|
| | | | 43,152 | | | | | | | — | | | | | | 43,152 | | | | | | — | | |
Non-cash change in financial instruments
|
| | | | (23,039) | | | | | | | 5,547 | | | | | | (17,492) | | | | | | 4,709 | | |
Intangible impairment
|
| | | | 224,701 | | | | | | | — | | | | | | 224,701 | | | | | | — | | |
Accelerated postcombination compensation
expense |
| | | | 20,979 | | | | | | | — | | | | | | 20,979 | | | | | | — | | |
Expenses from the Business Combination
|
| | | | 3,080 | | | | | | | 7,011 | | | | | | 10,091 | | | | | | 878 | | |
Adjusted Net Income (Loss)
|
| | | | 21,789 | | | | | | | 18,689 | | | | | | 40,478 | | | | | | 16,211 | | |
Adjustments for adjusted EBITDA | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 237 | | | | | | | 1,688 | | | | | | 1,925 | | | | | | 3,231 | | |
Interest expense
|
| | | | 554 | | | | | | | 604 | | | | | | 1,158 | | | | | | 829 | | |
Income tax expense (benefit)
|
| | | | (3,504) | | | | | | | — | | | | | | (3,504) | | | | | | — | | |
Equity-based compensation
|
| | | | 8,667 | | | | | | | 18 | | | | | | 8,685 | | | | | | 126 | | |
Fees paid to brokers
|
| | | | 1,901 | | | | | | | 2,261 | | | | | | 4,162 | | | | | | 3,561 | | |
Adjusted EBITDA
|
| | | | 29,644 | | | | | | | 23,260 | | | | | | 52,904 | | | | | | 23,958 | | |
Adjustments for net cash provided by (used in)
operating activities |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (554) | | | | | | | (604) | | | | | | (1,158) | | | | | | (829) | | |
Income tax benefit (expense)
|
| | | | 3,504 | | | | | | | — | | | | | | 3,504 | | | | | | — | | |
Fees paid to brokers
|
| | | | (1,901) | | | | | | | (2,261) | | | | | | (4,162) | | | | | | (3,561) | | |
Expenses from the Business Combination
|
| | | | (3,080) | | | | | | | (7,011) | | | | | | (10,091) | | | | | | (878) | | |
Provision for losses
|
| | | | 1,217 | | | | | | | 1,172 | | | | | | 2,389 | | | | | | 1,350 | | |
Changes in operating capital and other
|
| | | | (47,395) | | | | | | | (200) | | | | | | (47,595) | | | | | | (15,015) | | |
Net Cash Provided by (Used in) Operating Activities
|
| | | | (18,565) | | | | | | | 14,356 | | | | | | (4,209) | | | | | | 5,025 | | |
Adjustments for free cash flow(a) | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital expenditures
|
| | | | (1,873) | | | | | | | (1,295) | | | | | | (3,168) | | | | | | (3,280) | | |
Changes in advances, net of funding commitments
|
| | | | 22,956 | | | | | | | 6,013 | | | | | | 28,969 | | | | | | 19,000 | | |
Changes in restricted cash
|
| | | | 1,826 | | | | | | | (108) | | | | | | 1,718 | | | | | | (1,193) | | |
Payments of Business Combination costs
|
| | | | 1,770 | | | | | | | 6,549 | | | | | | 8,319 | | | | | | — | | |
Other changes in working capital
|
| | | | 13,310 | | | | | | | (590) | | | | | | 12,720 | | | | | | (10,552) | | |
Free Cash Flow
|
| | | $ | 19,424 | | | | | | $ | 24,925 | | | | | $ | 44,349 | | | | | $ | 9,000 | | |
| | |
Successor
|
| |||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| |||
Adjusted Net Income (Loss)
|
| | | $ | 21,789 | | |
Adjusted Net Income (Loss) per Class A Share, Diluted
|
| | | $ | 0.13 | | |
Weighted-average Class A Shares | | | | | | | |
Class A Shares
|
| | |
|
86,373,596
|
| |
Class EX Units
|
| | |
|
47,595,455
|
| |
Restricted Stock Units
|
| | |
|
2,085,501
|
| |
Warrants
|
| | |
|
27,777,780
|
| |
| | | | | 163,832,332 | | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
Matthew Potere | | | 47 | | | Chief Executive Officer and Director (Class III) | |
Rodney Yoder | | | 54 | | | Chief Financial Officer | |
Nora Dahlman | | | 57 | | | Executive Vice President, General Counsel and Corporate Secretary | |
Timothy Parsons | | | 44 | | | Executive Vice President and Chief Operating Officer | |
Scott Mulloy | | | 52 | | | Executive Vice President and Chief Information Officer | |
Non-Employee Directors | | | | | | | |
Brad Bernstein | | | 55 | | | Director (Class II) | |
Jeanette Gorgas | | | 53 | | | Director (Class I)(2) | |
Emil W. Henry, Jr. | | | 61 | | | Director (Class II) | |
Toan Huynh | | | 46 | | | Director (Class III)(1)(3) | |
Jennifer D. Nordquist | | | 54 | | | Director (Class II)(2)(3) | |
Philip Ryan | | | 66 | | | Director (Class III)(1) | |
Kenneth Shea | | | 64 | | | Director (Class I)(2) | |
Joshua Siegel | | | 51 | | | Director (Class I)(1)(3) | |
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Bonus ($)(1)
|
| |
Stock
Awards ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total ($)
|
| ||||||||||||||||||
Matthew Potere,
Chief Executive Officer |
| | | | 2021 | | | | | | 300,000 | | | | | | 0(4) | | | | | | 4,824,600 | | | | | | 37,421 | | | | | | 5,162,021 | | |
| | | 2020 | | | | | | 300,000 | | | | | | 225,000 | | | | | | 0 | | | | | | 35,869 | | | | | | 560,869 | | | ||
Barry Edinburg,
Former Chief Financial Officer |
| | | | 2021 | | | | | | 300,000 | | | | | | 125,000 | | | | | | 784,234 | | | | | | 20,457 | | | | | | 1,229,691 | | |
| | | 2020 | | | | | | 300,000 | | | | | | 190,000 | | | | | | 0 | | | | | | 19,924 | | | | | | 509,924 | | | ||
Timothy Parsons,
Chief Operating Officer |
| | | | 2021 | | | | | | 290,000 | | | | | | 131,000 | | | | | | 601,656 | | | | | | 19,810 | | | | | | 1,042,466 | | |
| | | 2020 | | | | | | 290,000 | | | | | | 175,000 | | | | | | 0 | | | | | | 19,250 | | | | | | 484,250 | | |
| | | | | | | | |
Stock Awards
|
| |||||||||
Name
|
| |
Grant Date
|
| |
Number of Shares
or Units of Stock that Have Not Vested (#) |
| |
Market Value of
Shares or Units of Stock That Have Not Vested(1) ($) |
| |||||||||
Matthew Potere
|
| | | | 7/9/2021(2)(3) | | | | | | 305,417 | | | | | | 1,459,893 | | |
| | | | | 7/9/2021(4) | | | | | | 510,000 | | | | | | 2,437,800 | | |
Barry Edinburg
|
| | | | 7/9/2021(2)(5) | | | | | | 197,842 | | | | | | 945,685 | | |
| | | | | 7/9/2021(6) | | | | | | 82,900 | | | | | | 396,262 | | |
Timothy Parsons
|
| | | | 7/9/2021(2)(7) | | | | | | 136,015 | | | | | | 650,152 | | |
| | | | | 7/9/2021(8) | | | | | | 63,600 | | | | | | 304,008 | | |
Position
|
| |
Annual
Retainer ($) |
| |||
Board service
|
| | | | 50,000 | | |
plus (as applicable):
|
| | | | | | |
Board Chair
|
| | | | 0 | | |
Lead Independent Director
|
| | | | 25,000 | | |
Audit Committee Chair
|
| | | | 20,000 | | |
Compensation Committee Chair
|
| | | | 15,000 | | |
Nominating & Corporate Governance/ESG Committee Chair
|
| | | | 10,000 | | |
Audit Committee Member
|
| | | | 10,000 | | |
Compensation Committee Member
|
| | | | 7,500 | | |
Nominating & Corporate Governance/ESG Committee Member
|
| | | | 5,000 | | |
Name
|
| |
Fees Earned
or Paid in Cash ($)(1) |
| |
Stock
Awards ($)(2) |
| |
Total ($)
|
| |||||||||
Brad Bernstein(3)
|
| | | | 23,777 | | | | | | – | | | | | | 23,777 | | |
Jeanette Gorgas
|
| | | | 30,910 | | | | | | 118,250 | | | | | | 149,160 | | |
Emil W. Henry, Jr.(4)
|
| | | | 23,777 | | | | | | – | | | | | | 23,777 | | |
Toan Huynh
|
| | | | 33,288 | | | | | | 118,250 | | | | | | 151,538 | | |
Jennifer D. Nordquist
|
| | | | 29,721 | | | | | | 118,250 | | | | | | 147,971 | | |
Philip Ryan
|
| | | | 33,288 | | | | | | 118,250 | | | | | | 151,538 | | |
Kenneth Shea
|
| | | | 39,232 | | | | | | 118,250 | | | | | | 157,482 | | |
Joshua Siegel
|
| | | | 30,910 | | | | | | 118,250 | | | | | | 149,160 | | |
| | |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to
expiration of warrants) |
| |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
60 months
|
| | | | 0.261 | | | | | | 0.281 | | | | | | 0.297 | | | | | | 0.311 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
| | |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to
expiration of warrants) |
| |
≤$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
Name and Address of Beneficial Owner(1)
|
| |
Amount and Nature of
Beneficial Ownership |
| |
Percent of
Common Stock |
| ||||||
Five Percent Stockholders | | | | | | | | | | | | | |
Spartan Acquisition Sponsor II LLC(2)
|
| | | | 17,237,241 | | | | | | 10.8% | | |
FTV V, L.P. and affiliated entities(3)
|
| | | | 25,271,539 | | | | | | 15.8% | | |
Tiger Infrastructure Partners LP and affiliated entities(4)
|
| | | | 29,616,921 | | | | | | 18.5% | | |
Named Executive Officers and Directors | | | | | | | | | | | | | |
Matthew Potere(5)
|
| | | | 3,615,541 | | | | | | 2.3% | | |
Barry Edinburg
|
| | | | 2,416,446 | | | | | | 1.5% | | |
Timothy Parsons
|
| | | | 1,406,399 | | | | | | *% | | |
Brad Bernstein
|
| | | | 0 | | | | | | * | | |
Jeanette Gorgas
|
| | | | 0 | | | | | | * | | |
Emil W. Henry, Jr.(4)
|
| | | | 29,616,922 | | | | | | 18.5% | | |
Toan Huynh
|
| | | | 0 | | | | | | * | | |
Jennifer D. Nordquist
|
| | | | 0 | | | | | | * | | |
Philip Ryan
|
| | | | 0 | | | | | | * | | |
Kenneth Shea
|
| | | | 0 | | | | | | * | | |
Joshua Siegel
|
| | | | 0 | | | | | | * | | |
All Directors and Executive Officers as a Group (13 Individuals)
|
| | | | 36,864,698 | | | | | | 23.0% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby |
| |
Number of Shares
of Class A Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby |
| |||||||||||||||||||||
| | |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
FTV and Tiger Entities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
FTV V, L.P.(2)
|
| | | | 25,271,539 | | | | | | 29.8% | | | | | | 25,271,539 | | | | | | 0 | | | | | | 0.0% | | |
Tiger Infrastructure Partners Sunlight Feeder LP(3)
|
| | | | 21,179,370 | | | | | | 25.0% | | | | | | 21,179,370 | | | | | | 0 | | | | | | 0.0% | | |
Tiger Infrastructure Partners Co-Invest B
LP(4) |
| | | | 8,437,552 | | | | | | 9.0% | | | | | | 8,437,552 | | | | | | 0 | | | | | | 0.0% | | |
PIPE Investors | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adage Capital Partners L.P.(5)
|
| | | | 1,600,000 | | | | | | 1.9% | | | | | | 1,600,000 | | | | | | 0 | | | | | | 0.0% | | |
AGR Trading SPC-Series EC Segregated Portfolio(6)
|
| | | | 9,457 | | | | | | *% | | | | | | 9,457 | | | | | | 0 | | | | | | 0.0% | | |
Alyeska Master Fund, L.P.(7)
|
| | | | 1,300,000 | | | | | | 1.5% | | | | | | 1,300,000 | | | | | | 0 | | | | | | 0.0% | | |
Anatole Partners Long Only Master Fund, L.P(8)
|
| | | | 15,820 | | | | | | *% | | | | | | 15,280 | | | | | | 0 | | | | | | 0.0% | | |
Anatole Partners Master Fund, L.P.(9)
|
| | | | 184,180 | | | | | | * | | | | | | 184,180 | | | | | | 0 | | | | | | 0.0 | | |
Arena Capital Fund, LP – Series 3(10)
|
| | | | 150,000 | | | | | | *% | | | | | | 150,000 | | | | | | 0 | | | | | | 0.0% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby |
| |
Number of Shares
of Class A Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby |
| |||||||||||||||||||||
| | |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Arena Capital Fund, LP – Series 4(11)
|
| | | | 150,000 | | | | | | *% | | | | | | 150,000 | | | | | | 0 | | | | | | 0.0% | | |
Arena Capital Fund, LP – Series 5(12)
|
| | | | 150,000 | | | | | | *% | | | | | | 150,000 | | | | | | 0 | | | | | | 0.0% | | |
Arena Capital Fund, LP – Series 6(13)
|
| | | | 150,000 | | | | | | *% | | | | | | 150,000 | | | | | | 0 | | | | | | 0.0% | | |
Arena Capital Fund, LP – Series 9(14)
|
| | | | 100,000 | | | | | | *% | | | | | | 100,000 | | | | | | 0 | | | | | | 0.0% | | |
Andrew Artz
|
| | | | 5,000 | | | | | | *% | | | | | | 5,000 | | | | | | 0 | | | | | | 0.0% | | |
Atlas Point Energy Infrastructure Fund, LLC(15)
|
| | | | 600,000 | | | | | | *% | | | | | | 600,000 | | | | | | 0 | | | | | | 0.0% | | |
BEMAP Master Fund Ltd(16)
|
| | | | 82,896 | | | | | | *% | | | | | | 57,157 | | | | | | 25,539 | | | | | | *% | | |
Bespoke Alpha MAC MIM LP(17)
|
| | | | 10,345 | | | | | | *% | | | | | | 7,388 | | | | | | 2,957 | | | | | | *% | | |
BlackRock, Inc.(18)
|
| | | | 2,000,000 | | | | | | 2.4% | | | | | | 2,000,000 | | | | | | 0 | | | | | | 0.0% | | |
Blackstone Aqua Master Sub-Fund, a sub fund
of Global Master Fund ICAV(19) |
| | | | 400,000 | | | | | | *% | | | | | | 400,000 | | | | | | 0 | | | | | | 0.0% | | |
BNP Paribas Asset Management UK Limited on behalf of BNP Paribas Funds Energy Transition(20)
|
| | | | 1,100,000 | | | | | | 1.3% | | | | | | 1,100,000 | | | | | | 0 | | | | | | 0.0% | | |
Boothbay Absolute Return Strategies,
L.P.(21) |
| | | | 17,464 | | | | | | *% | | | | | | 17,464 | | | | | | 0 | | | | | | 0.0% | | |
CHACHACHA 2019 TRUST DTD 9/20/2019(22)
|
| | | | 2,872,500 | | | | | | 3.4% | | | | | | 2,872,500 | | | | | | 0 | | | | | | 0.0% | | |
Citadel Multi-Strategy Equities Master Fund Ltd.(23)
|
| | | | 500,000 | | | | | | *% | | | | | | 500,000 | | | | | | 0 | | | | | | 0.0% | | |
Coatue US 37 LLC(24)
|
| | | | 3,000,000 | | | | | | 3.5% | | | | | | 3,000,000 | | | | | | 0 | | | | | | 0.0% | | |
CVI Investments, Inc.(25)
|
| | | | 290,000 | | | | | | *% | | | | | | 290,000 | | | | | | 0 | | | | | | 0.0% | | |
Davidson Kempner Institutional Partners, L.P.(26)
|
| | | | 214,440 | | | | | | *% | | | | | | 214,440 | | | | | | 0 | | | | | | 0.0% | | |
Davidson Kempner International,
Ltd.(27) |
| | | | 263,400 | | | | | | *% | | | | | | 263,400 | | | | | | 0 | | | | | | 0.0% | | |
Davidson Kempner Partners(28)
|
| | | | 104,460 | | | | | | *% | | | | | | 104,460 | | | | | | 0 | | | | | | 0.0% | | |
DS Liquid Div RVA MON LLC(29)
|
| | | | 64,756 | | | | | | *% | | | | | | 48,206 | | | | | | 16,550 | | | | | | *% | | |
Electron Global Master Fund, L.P.(30)
|
| | | | 571,861 | | | | | | *% | | | | | | 571,861 | | | | | | 0 | | | | | | 0.0% | | |
Electron Infrastructure Fund, L.P.(31)
|
| | | | 401,218 | | | | | | *% | | | | | | 401,218 | | | | | | 0 | | | | | | 0.0% | | |
Franklin Strategic Series – Franklin Natural Resources Fund(32)
|
| | | | 74,343 | | | | | | *% | | | | | | 74,343 | | | | | | 0 | | | | | | 0.0% | | |
Franklin Strategic Series – Franklin Small Cap
Growth Fund(33) |
| | | | 714,286 | | | | | | *% | | | | | | 714,286 | | | | | | 0 | | | | | | 0.0% | | |
Franklin Strategic Series – Franklin Small-Mid
Cap Growth Fund(34) |
| | | | 963,371 | | | | | | 1.1% | | | | | | 963,371 | | | | | | 0 | | | | | | 0.0% | | |
Franklin Templeton Investment Funds – Franklin Natural Resources Fund(35)
|
| | | | 139,943 | | | | | | *% | | | | | | 139,943 | | | | | | 0 | | | | | | 0.0% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby |
| |
Number of Shares
of Class A Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby |
| |||||||||||||||||||||
| | |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Franklin Templeton Variable Insurance Products Trust – Franklin Small-Mid Cap Growth VIP Fund(36)
|
| | | | 108,057 | | | | | | *% | | | | | | 108,057 | | | | | | 0 | | | | | | 0.0% | | |
Ghisallo Master Fund LP(37)
|
| | | | 300,000 | | | | | | *% | | | | | | 300,000 | | | | | | 0 | | | | | | 0.0% | | |
Hite Carbon Offset LP(38)
|
| | | | 18,500 | | | | | | *% | | | | | | 18,500 | | | | | | 0 | | | | | | 0.0% | | |
Hite Carbon Offset Ltd.(39)
|
| | | | 40,900 | | | | | | *% | | | | | | 40,900 | | | | | | 0 | | | | | | 0.0% | | |
Hite Energy LP(40)
|
| | | | 33,800 | | | | | | *% | | | | | | 33,800 | | | | | | 0 | | | | | | 0.0% | | |
Hite Hedge LP(41)
|
| | | | 23,700 | | | | | | *% | | | | | | 23,700 | | | | | | 0 | | | | | | 0.0% | | |
Hite Hedge Offshore Ltd.(42)
|
| | | | 64,300 | | | | | | *% | | | | | | 64,300 | | | | | | 0 | | | | | | 0.0% | | |
Hite Hedge QP LP(43)
|
| | | | 10,200 | | | | | | *% | | | | | | 10,200 | | | | | | 0 | | | | | | 0.0% | | |
Hite MLP LP(44)
|
| | | | 8,600 | | | | | | *% | | | | | | 8,600 | | | | | | 0 | | | | | | 0.0% | | |
Integrated Core Strategies (US) LLC(45)
|
| | | | 500,000 | | | | | | *% | | | | | | 500,000 | | | | | | 0 | | | | | | 0.0% | | |
MMF LT, LLC(46)
|
| | | | 600,000 | | | | | | *% | | | | | | 600,000 | | | | | | 0 | | | | | | 0.0% | | |
Monashee Pure Alpha SPV I LP(47)
|
| | | | 48,262 | | | | | | *% | | | | | | 33,972 | | | | | | 14,290 | | | | | | *% | | |
Monashee Solitario Fund LP(48)
|
| | | | 59,240 | | | | | | *% | | | | | | 43,577 | | | | | | 15,663 | | | | | | *% | | |
M.H. Davidson & Co.(49)
|
| | | | 17,700 | | | | | | *% | | | | | | 17,700 | | | | | | 0 | | | | | | 0.0% | | |
NB All Cap Alpha Master Fund Ltd.(50)
|
| | | | 30,000 | | | | | | *% | | | | | | 30,000 | | | | | | 0 | | | | | | 0.0% | | |
Neuberger Berman Alternative Funds – Neuberger Berman Long Short Fund(51)
|
| | | | 1,800,000 | | | | | | 2.1% | | | | | | 1,800,000 | | | | | | 0 | | | | | | 0.0% | | |
Neuberger Berman US Long Short Equity Fund(52)
|
| | | | 170,000 | | | | | | *% | | | | | | 170,000 | | | | | | 0 | | | | | | 0.0% | | |
Nineteen77 Global Merger Arbitrage Master Limited(53)
|
| | | | 92,300 | | | | | | *% | | | | | | 92,300 | | | | | | 0 | | | | | | 0.0% | | |
Nineteen77 Global Merger Arbitrage Opportunity Fund(54)
|
| | | | 15,400 | | | | | | *% | | | | | | 15,400 | | | | | | 0 | | | | | | 0.0% | | |
Nineteen77 Global Multi-Strategy Alpha Master Limited(55)
|
| | | | 92,300 | | | | | | *% | | | | | | 92,300 | | | | | | 0 | | | | | | 0.0% | | |
Connor Nowinski
|
| | | | 5,000 | | | | | | *% | | | | | | 5,000 | | | | | | 0 | | | | | | 0.0% | | |
Eugene Pang
|
| | | | 10,000 | | | | | | *% | | | | | | 10,000 | | | | | | 0 | | | | | | 0.0% | | |
Park West Investors Master Fund,
Limited(56) |
| | | | 273,000 | | | | | | *% | | | | | | 273,000 | | | | | | 0 | | | | | | 0.0% | | |
Park West Partners International, Limited(57)
|
| | | | 27,000 | | | | | | *% | | | | | | 27,000 | | | | | | 0 | | | | | | 0.0% | | |
Justin Saslaw
|
| | | | 5,000 | | | | | | *% | | | | | | 5,000 | | | | | | 0 | | | | | | 0.0% | | |
Schonfeld Strategic 460 Fund LLC(58)
|
| | | | 200,000 | | | | | | *% | | | | | | 200,000 | | | | | | 0 | | | | | | 0.0% | | |
Senator Global Opportunity Master Fund L.P.(59)
|
| | | | 1,100,000 | | | | | | 1.3% | | | | | | 1,100,000 | | | | | | 0 | | | | | | 0.0% | | |
SFL SPV I LLC(60)
|
| | | | 9,700 | | | | | | *% | | | | | | 9,700 | | | | | | 0 | | | | | | 0.0% | | |
Soroban Opportunities Master
Fund LP(61) |
| | | | 1,000,000 | | | | | | 1.2% | | | | | | 1,000,000 | | | | | | 0 | | | | | | 0.0% | | |
The Steven Trieu Living Trust
dtd 4.3.12(62) |
| | | | 100,000 | | | | | | *% | | | | | | 100,000 | | | | | | 0 | | | | | | 0.0% | | |
| | |
Number of Shares
Beneficially Owned Before Sale of All Shares of Class A Common Stock Offered Hereby |
| |
Number of Shares
of Class A Common Stock to be Sold in the Offering |
| |
Number of Shares
Beneficially Owned After Sale of All Shares of Class A Common Stock Offered Hereby |
| |||||||||||||||||||||
| | |
Number
|
| |
%(1)
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
The Tolia-Zaveri Living Trust dated
Dec 2017(63) |
| | | | 2,500 | | | | | | *% | | | | | | 2,500 | | | | | | 0 | | | | | | 0.0% | | |
Ravi Tanuku
|
| | | | 10,000 | | | | | | *% | | | | | | 10,000 | | | | | | 0 | | | | | | 0.0% | | |
Yaupon Master Fund LP(64)
|
| | | | 100,000 | | | | | | *% | | | | | | 100,000 | | | | | | 0 | | | | | | 0.0% | | |
Officers of Sunlight | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Matt Potere(65)
|
| | | | 3,510,541 | | | | | | 4.0% | | | | | | 3,510,541 | | | | | | 0 | | | | | | 0.0% | | |
Barry Edinburg(66)
|
| | | | 2,341,446 | | | | | | 2.7% | | | | | | 2,341,446 | | | | | | 0 | | | | | | 0.0% | | |
Tim Parsons(67)
|
| | | | 1,386,399 | | | | | | 1.6% | | | | | | 1,386,399 | | | | | | 0 | | | | | | 0.0% | | |
Scott Mulloy(68)
|
| | | | 1,231,024 | | | | | | 1.4% | | | | | | 1,231,024 | | | | | | 0 | | | | | | 0.0% | | |
Nora Dahlman(69)
|
| | | | 1,149,568 | | | | | | 1.3% | | | | | | 1,149,568 | | | | | | 0 | | | | | | 0.0% | | |
Yehonathan Cohen(70)
|
| | | | 959,179 | | | | | | 1.1% | | | | | | 959,179 | | | | | | 0 | | | | | | 0.0% | | |
Marnie Woodward(71)
|
| | | | 468,361 | | | | | | 0.5% | | | | | | 468,361 | | | | | | 0 | | | | | | 0.0% | | |
Sponsor
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Spartan Acquisition Sponsor II LLC(72)
|
| | | | 17,237,241 | | | | | | 18.2% | | | | | | 17,237,241 | | | | | | 0 | | | | | | 0.0% | | |
Other Class EX Unitholders (and Class C Common Stockholders)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Route 66 Sunlight Holdings, LLC(73)
|
| | | | 6,617,169 | | | | | | 7.2% | | | | | | 6,617,169 | | | | | | 0 | | | | | | 0.0% | | |
Michael G. Ruehlman(74)
|
| | | | 503,690 | | | | | | *% | | | | | | 503,690 | | | | | | 0 | | | | | | 0.0% | | |
Jason Chen(75)
|
| | | | 327,147 | | | | | | *% | | | | | | 327,147 | | | | | | 0 | | | | | | 0.0% | | |
Joshua M. Goldberg(76)
|
| | | | 286,734 | | | | | | *% | | | | | | 286,734 | | | | | | 0 | | | | | | 0.0% | | |
Steve Ruggeri(77)
|
| | | | 131,409 | | | | | | *% | | | | | | 131,409 | | | | | | 0 | | | | | | 0.0% | | |
Daniel Graf von der Schulenberg(78)
|
| | | | 53,791 | | | | | | *% | | | | | | 53,791 | | | | | | 0 | | | | | | 0.0% | | |
The Estate of Paul Ho(79)
|
| | | | 19,980 | | | | | | *% | | | | | | 19,980 | | | | | | 0 | | | | | | 0.0% | | |
Joe Slamm(80)
|
| | | | 6,732 | | | | | | *% | | | | | | 6,732 | | | | | | 0 | | | | | | 0.0% | | |
Jonathan Lee(81)
|
| | | | 2,690 | | | | | | *% | | | | | | 2,690 | | | | | | 0 | | | | | | 0.0% | | |
SL Investor III LLC(82)
|
| | | | 5,082,644 | | | | | | 5.7% | | | | | | 5,082,644 | | | | | | 0 | | | | | | 0.0% | | |
Wilson Chang(83)
|
| | | | 778,013 | | | | | | *% | | | | | | 778,013 | | | | | | 0 | | | | | | 0.0% | | |
Former Directors of Spartan | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
John Michael Stice(84)
|
| | | | 50,000 | | | | | | *% | | | | | | 50,000 | | | | | | 0 | | | | | | 0.0% | | |
Jan C. Wilson(85)
|
| | | | 50,000 | | | | | | *% | | | | | | 50,000 | | | | | | 0 | | | | | | 0.0% | | |
| | |
Number of Private
Placement Warrants Beneficially Owned Prior to Offering |
| |
Private Placement
Warrants Being Offered Hereby |
| |
Number of Private
Placement Warrants Beneficially Owned After Offering |
| |||||||||||||||||||||
| | |
Number
|
| |
%
|
| |
Number
|
| |
Number
|
| |
%
|
| |||||||||||||||
Spartan Acquisition Sponsor II LLC(86)
|
| | | | 9,900,000 | | | | | | 100.0% | | | | | | 9,900,000 | | | | | | 0 | | | | | | 0.0% | | |
| | |
PAGE
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-24 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-30 | | | |
| | | | F-38 | | | |
| | | | F-41 | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-46 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 91,882 | | | | | | $ | 49,583 | | |
Restricted cash
|
| | | | 2,018 | | | | | | | 3,122 | | |
Advances (net of allowance for credit losses of $238 and $121)
|
| | | | 66,839 | | | | | | | 35,280 | | |
Financing receivables (net of allowance for credit losses of $148 and $125)
|
| | | | 4,313 | | | | | | | 5,333 | | |
Goodwill
|
| | | | 445,756 | | | | | | | — | | |
Intangible assets, net
|
| | | | 365,839 | | | | | | | 4,533 | | |
Property and equipment, net
|
| | | | 4,069 | | | | | | | 1,192 | | |
Other assets
|
| | | | 21,531 | | | | | | | 7,030 | | |
Total assets
|
| | | $ | 1,002,247 | | | | | | $ | 106,073 | | |
Liabilities, Temporary Equity, and Members’ Equity | | | | | | | | | | | | | | |
Liabilities | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 23,386 | | | | | | $ | 15,782 | | |
Funding commitments
|
| | | | 22,749 | | | | | | | 18,386 | | |
Debt
|
| | | | 20,613 | | | | | | | 14,625 | | |
Distributions payable
|
| | | | — | | | | | | | 7,522 | | |
Deferred tax liabilities
|
| | | | 36,686 | | | | | | | — | | |
Warrants, at fair value
|
| | | | 19,007 | | | | | | | 5,643 | | |
Other liabilities
|
| | | | 843 | | | | | | | 1,502 | | |
Total liabilities
|
| | | | 123,284 | | | | | | | 63,460 | | |
Commitments and Contingencies (Note 10) | | | | | | | | | | | | | | |
Temporary Equity (Predecessor) | | | | | | | | | | | | | | |
Preferred class A-3 unit members’ capital; 376,395 units authorized, issued, and outstanding as of December 31, 2020
|
| | | | — | | | | | | | 260,428 | | |
Preferred class A-2 unit members’ capital; 225,972 units authorized, issued, and outstanding as of December 31, 2020
|
| | | | — | | | | | | | 154,286 | | |
Preferred class A-1 unit members’ capital; 296,302 units authorized, issued, and outstanding as of December 31, 2020
|
| | | | — | | | | | | | 202,045 | | |
Common unit members’ capital; 78,717 units authorized, issued, and outstanding as of December 31, 2020
|
| | | | — | | | | | | | 47,757 | | |
Stockholders’ Equity | | | | | | | | | | | | | | |
Other ownership interests’ capital (Predecessor)
|
| | | | — | | | | | | | 1,439 | | |
Preferred stock (Successor); $0.0001 par value; 35,000,000 shares authorized; none issued and outstanding as of December 31, 2021
|
| | | | — | | | | | | | — | | |
Class A common stock (Successor); $0.0001 par value; 420,000,000 shares authorized; 86,373,596 issued; and 84,803,687 outstanding as of December 31, 2021
|
| | | | 9 | | | | | | | — | | |
Class B common stock (Successor); $0.0001 par value; 20,000,000 shares authorized; none issued and outstanding as of December 31, 2021
|
| | | | — | | | | | | | — | | |
Class C common stock (Successor); $0.0001 par value; 65,000,000 shares authorized; 47,595,455 issued and outstanding as of December 31, 2021
|
| | | | — | | | | | | | — | | |
Additional paid-in capital
|
| | | | 764,366 | | | | | | | — | | |
Accumulated deficit
|
| | | | (186,022) | | | | | | | (623,342) | | |
Total capital
|
| | | | 578,353 | | | | | | | (621,903) | | |
Treasury stock, at cost; 1,569,909 Class A shares as of December 31, 2021
|
| | | | (15,535) | | | | | | | — | | |
Total stockholders’ equity
|
| | | | 562,818 | | | | | | | (621,903) | | |
Noncontrolling interests in consolidated subsidiaries
|
| | | | 316,145 | | | | | | | — | | |
Total equity
|
| | | | 878,963 | | | | | | | (621,903) | | |
Total liabilities, temporary equity, and stockholders’ equity
|
| | | $ | 1,002,247 | | | | | | $ | 106,073 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the
Period July 10, 2021 to December 31, 2021 |
| | |
For the
Period January 1, 2021 to July 9, 2021 |
| |
For the
Year Ended December 31, 2020 |
| |||||||||
Revenue
|
| | | $ | 61,674 | | | | | | $ | 53,064 | | | | | $ | 69,564 | | |
Costs and Expenses | | | | | | | | | | | | | | | | | | | | |
Cost of revenues (exclusive of items shown separately below)
|
| | | | 9,873 | | | | | | | 10,556 | | | | | | 13,711 | | |
Compensation and benefits
|
| | | | 44,996 | | | | | | | 17,162 | | | | | | 26,174 | | |
Selling, general, and administrative
|
| | | | 7,419 | | | | | | | 3,450 | | | | | | 3,806 | | |
Property and technology
|
| | | | 3,088 | | | | | | | 2,790 | | | | | | 4,304 | | |
Depreciation and amortization
|
| | | | 43,389 | | | | | | | 1,688 | | | | | | 3,231 | | |
Provision for losses
|
| | | | 1,217 | | | | | | | 1,172 | | | | | | 1,350 | | |
Goodwill impairment
|
| | | | 224,701 | | | | | | | — | | | | | | — | | |
Management fees to affiliate
|
| | | | — | | | | | | | 204 | | | | | | 400 | | |
| | | | | 334,683 | | | | | | | 37,022 | | | | | | 52,976 | | |
Operating income (loss)
|
| | | | (273,009) | | | | | | | 16,042 | | | | | | 16,588 | | |
Other Income (Expense), Net | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | 149 | | | | | | | 262 | | | | | | 520 | | |
Interest expense
|
| | | | (554) | | | | | | | (604) | | | | | | (829) | | |
Change in fair value of warrant liabilities
|
| | | | 22,583 | | | | | | | (5,504) | | | | | | (5,510) | | |
Change in fair value of contract derivatives, net
|
| | | | 638 | | | | | | | (662) | | | | | | 1,435 | | |
Realized gains on contract derivatives, net
|
| | | | 2,866 | | | | | | | 2,992 | | | | | | 103 | | |
Other realized losses, net
|
| | | | — | | | | | | | — | | | | | | (171) | | |
Other income (expense)
|
| | | | (181) | | | | | | | 616 | | | | | | (634) | | |
Business combination expenses
|
| | | | (3,080) | | | | | | | (7,011) | | | | | | (878) | | |
| | | | | 22,421 | | | | | | | (9,911) | | | | | | (5,964) | | |
Net Income (Loss) Before Income Taxes
|
| | | | (250,588) | | | | | | | 6,131 | | | | | | 10,624 | | |
Income tax benefit (expense)
|
| | | | 3,504 | | | | | | | — | | | | | | — | | |
Net Income (Loss)
|
| | | | (247,084) | | | | | | | 6,131 | | | | | | 10,624 | | |
Noncontrolling interests in loss of consolidated subsidiaries
|
| | | | 87,528 | | | | | | | — | | | | | | — | | |
Net Income (Loss) Attributable to Class A Shareholders
|
| | | $ | (159,556) | | | | | | $ | 6,131 | | | | | $ | 10,624 | | |
Loss Per Class A Share | | | | | | | | | | | | | | | | | | | | |
Net loss per Class A share | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (1.87) | | | | | | | | | | | | | | | |
Diluted
|
| | | $ | (1.87) | | | | | | | | | | | | | | | |
Weighted average number of Class A shares outstanding
|
| | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 84,824,109 | | | | | | | | | | | | | | | |
Diluted
|
| | | | 84,824,109 | | | | | | | | | | | | | | | |
| | |
Successor
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| | | | | | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Treasury
Stock |
| |
Total
Stockholders’ Equity |
| |
Noncontrolling
Interests |
| |
Total
Equity |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class C
|
| |
Preferred
Stock |
| |
Class A
|
| |
Class B
|
| |
Class C
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
July 10, 2021
|
| | | | 86,373,596 | | | | | | 47,595,455 | | | | | | — | | | | | $ | 9 | | | | | $ | — | | | | | $ | — | | | | | $ | 720,840 | | | | | $ | (26,466) | | | | | $ | — | | | | | $ | 694,383 | | | | | $ | 427,010 | | | | | $ | 1,121,393 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,147 | | | | | | — | | | | | | — | | | | | | 13,147 | | | | | | 7,042 | | | | | | 20,189 | | |
Shares withheld related to net share settlement of equity
awards |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,535) | | | | | | (15,535) | | | | | | — | | | | | | (15,535) | | |
Dilution
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,379 | | | | | | — | | | | | | — | | | | | | 30,379 | | | | | | (30,379) | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (159,556) | | | | | | — | | | | | | (159,556) | | | | | | (87,528) | | | | | | (247,084) | | |
December 31,
2021 |
| | | | 86,373,596 | | | | | | 47,595,455 | | | | | | — | | | | | $ | 9 | | | | | $ | — | | | | | $ | — | | | | | $ | 764,366 | | | | | $ | (186,022) | | | | | $ | (15,535) | | | | | $ | 562,818 | | | | | $ | 316,145 | | | | | $ | 878,963 | | |
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Units
|
| |
Temporary Equity
|
| | |
Units
|
| |
Members’ Equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class
A-3 Units |
| |
Class
A-2 Units |
| |
Class
A-1 Units |
| |
Common
Units |
| |
Class
A-3 Units |
| |
Class
A-2 Units |
| |
Class
A-1 Units |
| |
Common
Units |
| | |
Other
Ownership Interests |
| |
Other
Ownership Interests |
| |
Accumulated
Deficit |
| |
Total
Members’ Equity |
| ||||||||||||||||||||||||||||||||||||
December 31, 2020
|
| | | | 376,395 | | | | | | 225,972 | | | | | | 296,302 | | | | | | 78,717 | | | | | $ | 260,428 | | | | | $ | 154,286 | | | | | $ | 202,045 | | | | | $ | 47,757 | | | | | | | 53,105 | | | | | $ | 1,439 | | | | | $ | (623,342) | | | | | $ | (621,903) | | |
Preferred distributions, paid
in-kind |
| | | | 28,995 | | | | | | 17,407 | | | | | | 22,824 | | | | | | — | | | | | | 24,061 | | | | | | 14,994 | | | | | | 19,654 | | | | | | — | | | | | | | — | | | | | | — | | | | | | (58,709) | | | | | | (58,709) | | |
Change in temporary equity
redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 59,335 | | | | | | 48,989 | | | | | | 64,502 | | | | | | 22,839 | | | | | | | — | | | | | | — | | | | | | (195,665) | | | | | | (195,665) | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 3,356 | | | | | | 18 | | | | | | — | | | | | | 18 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 6,131 | | | | | | 6,131 | | |
July 9, 2021
|
| | | | 405,390 | | | | | | 243,379 | | | | | | 319,126 | | | | | | 78,717 | | | | | $ | 343,824 | | | | | $ | 218,269 | | | | | $ | 286,201 | | | | | $ | 70,596 | | | | | | | 56,461 | | | | | $ | 1,457 | | | | | $ | (871,585) | | | | | $ | (870,128) | | |
December 31, 2019
|
| | | | 326,428 | | | | | | 195,973 | | | | | | 256,966 | | | | | | 78,717 | | | | | $ | 76,519 | | | | | $ | 21,867 | | | | | $ | 27,042 | | | | | $ | 3,362 | | | | | | | 43,765 | | | | | $ | 1,313 | | | | | $ | (90,718) | | | | | $ | (89,405) | | |
Preferred distributions, paid
in-kind |
| | | | 49,967 | | | | | | 29,999 | | | | | | 39,336 | | | | | | — | | | | | | 16,810 | | | | | | 7,350 | | | | | | 9,490 | | | | | | — | | | | | | | — | | | | | | — | | | | | | (33,650) | | | | | | (33,650) | | |
Change in temporary equity
redemption value |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 167,099 | | | | | | 125,069 | | | | | | 165,513 | | | | | | 44,395 | | | | | | | — | | | | | | — | | | | | | (502,076) | | | | | | (502,076) | | |
Distributions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | (7,522) | | | | | | (7,522) | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 9,340 | | | | | | 126 | | | | | | — | | | | | | 126 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 10,624 | | | | | | 10,624 | | |
December 31, 2020
|
| | | | 376,395 | | | | | | 225,972 | | | | | | 296,302 | | | | | | 78,717 | | | | | $ | 260,428 | | | | | $ | 154,286 | | | | | $ | 202,045 | | | | | $ | 47,757 | | | | | | | 53,105 | | | | | $ | 1,439 | | | | | $ | (623,342) | | | | | $ | (621,903) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the
Period July 10, 2021 to December 31, 2021 |
| | |
For the
Period January 1, 2021 to July 9, 2021 |
| |
For the Year
Ended December 31, 2020 |
| |||||||||
Cash Flows From Operating Activities | | | | | | | | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | (247,084) | | | | | | $ | 6,131 | | | | | $ | 10,624 | | |
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 43,389 | | | | | | | 1,782 | | | | | | 3,338 | | |
Goodwill impairment
|
| | | | 224,701 | | | | | | | — | | | | | | — | | |
Provision for losses
|
| | | | 1,217 | | | | | | | 1,172 | | | | | | 1,350 | | |
Change in fair value of warrant liabilities
|
| | | | (22,583) | | | | | | | 5,504 | | | | | | 5,510 | | |
Change in fair value of contract derivatives, net
|
| | | | (638) | | | | | | | 662 | | | | | | (1,435) | | |
Other expense (income)
|
| | | | 181 | | | | | | | (616) | | | | | | 634 | | |
Share-based payment arrangements
|
| | | | 29,646 | | | | | | | 18 | | | | | | 126 | | |
Deferred income tax expense (benefit)
|
| | | | (5,524) | | | | | | | — | | | | | | — | | |
Increase (decrease) in operating capital:
|
| | | | | | | | | | | | | | | | | | | |
Increase in advances
|
| | | | (24,219) | | | | | | | (7,314) | | | | | | (17,877) | | |
Decrease (increase) in due from affiliates
|
| | | | 1,839 | | | | | | | (1,839) | | | | | | — | | |
Decrease (increase) in other assets
|
| | | | (16,367) | | | | | | | 2,129 | | | | | | (3,000) | | |
Increase (decrease) in accounts payable and accrued expenses
|
| | | | (3,476) | | | | | | | 2,327 | | | | | | 6,918 | | |
Increase (decrease) in funding commitments
|
| | | | 1,263 | | | | | | | 3,100 | | | | | | (1,123) | | |
Increase (decrease) in due to affiliates
|
| | | | (761) | | | | | | | 761 | | | | | | — | | |
Increase (decrease) in other liabilities
|
| | | | (149) | | | | | | | 539 | | | | | | (40) | | |
Net cash provided by (used in) operating activities
|
| | | | (18,565) | | | | | | | 14,356 | | | | | | 5,025 | | |
Cash Flows From Investing Activities | | | | | | | | | | | | | | | | | | | | |
Return of investments in loan pool participation and loan principal repayments
|
| | | | 710 | | | | | | | 832 | | | | | | 1,316 | | |
Payments to acquire loans and participations in loan pools
|
| | | | (716) | | | | | | | (1,170) | | | | | | (2,839) | | |
Payments to acquire property and equipment
|
| | | | (3,436) | | | | | | | (1,066) | | | | | | (3,280) | | |
Payments to acquire Sunlight Financial LLC, net of cash acquired
|
| | | | (304,570) | | | | | | | — | | | | | | — | | |
Net cash used in investing activities
|
| | | | (308,012) | | | | | | | (1,404) | | | | | | (4,803) | | |
Cash Flows From Financing Activities | | | | | | | | | | | | | | | | | | | | |
Proceeds from borrowings under line of credit
|
| | | | — | | | | | | | 20,746 | | | | | | 8,713 | | |
Repayments of borrowings under line of credit
|
| | | | — | | | | | | | (14,758) | | | | | | (5,899) | | |
Proceeds from issuance of private placement
|
| | | | 250,000 | | | | | | | — | | | | | | — | | |
Payments of stock issuance costs
|
| | | | (19,618) | | | | | | | — | | | | | | — | | |
Payments for share-based payment tax withholding
|
| | | | (26,424) | | | | | | | — | | | | | | — | | |
Payment of capital distributions
|
| | | | — | | | | | | | (7,522) | | | | | | (1,987) | | |
Payment of debt issuance costs
|
| | | | — | | | | | | | (491) | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 203,958 | | | | | | | (2,025) | | | | | | 827 | | |
Net Increase (Decrease) in Cash, Cash Equivalents, and Restricted Cash
|
| | | | (122,619) | | | | | | | 10,927 | | | | | | 1,049 | | |
Cash, Cash Equivalents, and Restricted Cash, Beginning of Period
|
| | | | 216,519 | | | | | | | 52,705 | | | | | | 51,656 | | |
Cash, Cash Equivalents, and Restricted Cash, End of Period
|
| | | $ | 93,900 | | | | | | $ | 63,632 | | | | | $ | 52,705 | | |
Supplemental Disclosure of Cash Flow Information | | | | | | | | | | | | | | | | | | | | |
Cash paid during the period for interest
|
| | | $ | 527 | | | | | | $ | 537 | | | | | $ | 713 | | |
Noncash Investing and Financing Activities | | | | | | | | | | | | | | | | | | | | |
Distributions declared, but not paid
|
| | | $ | — | | | | | | $ | — | | | | | $ | 7,522 | | |
Preferred dividends, paid in-kind
|
| | | | — | | | | | | | 58,709 | | | | | | 33,650 | | |
Change in temporary equity redemption value
|
| | | | — | | | | | | | 195,665 | | | | | | 502,076 | | |
Capital expenditures incurred but not yet paid
|
| | | | 1,156 | | | | | | | — | | | | | | — | | |
|
Level
|
| |
Measurement
|
|
|
1
|
| | Inputs are unadjusted, quoted prices in active markets for identical assets or liabilities at the measurement date. | |
|
2
|
| | Inputs are other than quoted prices that are observable for the asset or liability, either directly or indirectly. Level 2 inputs include quoted prices for similar instruments in active markets, and inputs other than quoted prices that are observable for the asset or liability. | |
|
3
|
| | Inputs are unobservable for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability. | |
|
Level
|
| |
Financial Instrument
|
| |
Measurement
|
|
|
1
|
| | Cash and cash equivalents and restricted cash | | | Estimates of fair value are measured using observable, quoted market prices, or Level 1 inputs | |
| | | | Public Warrants | | | Estimates of fair value are measured using observable, quoted market prices of Sunlight’s warrants. | |
|
3
|
| | Loans and loan participations, held-for-investment | | | Estimated fair value is generally determined by discounting the expected future cash flows using inputs such as discount rates. | |
| | | | Contract derivative | | | Estimated fair value based upon discounted expected future cash flows arising from the contract. | |
| | | |
Private Placement Warrants
|
| | Estimated fair value based upon quarterly valuation estimates of warrant instruments, based upon quoted prices of Sunlight’s Class A shares and warrants thereon as well as fair value inputs provided by an independent valuation firm. | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31, 2021
|
| | |
December 31, 2020
|
| ||||||
Cash and cash equivalents
|
| | | $ | 91,882 | | | | | | $ | 49,583 | | |
Restricted cash and cash equivalents
|
| | | | 2,018 | | | | | | | 3,122 | | |
Total cash, cash equivalents, and restricted cash shown in the Consolidated Statement of Cash Flows
|
| | | $ | 93,900 | | | | | | $ | 52,705 | | |
|
1
|
| | Low Risk | | | The counterparty has demonstrated low risk characteristics. The counterparty is a well-established company within the applicable industry, with low commercial credit risk, excellent reputational risk (e.g. online ratings, low complaint levels), and an excellent financial risk assessment. | |
|
2
|
| | Low-to-Medium Risk | | | The counterparty has demonstrated low to medium risk characteristics. The counterparty is a well-established company within the applicable industry, with low to medium commercial credit risk, excellent to above average reputational risk (e.g. online ratings, lower complaint levels), and/or an excellent to above average financial risk assessment. | |
|
3
|
| |
Medium Risk
|
| | The counterparty has demonstrated medium risk characteristics. The counterparty may be a less established company within the applicable industry than risk tier “1” or “2”, with medium commercial credit risk, excellent to average | |
| | | | | | | reputational risk (e.g., online ratings, average complaint levels), and/or an excellent to average financial risk assessment. | |
|
4
|
| | Medium-to-High Risk | | | The counterparty has demonstrated medium to high risk characteristics. The counterparty is likely to be a less established company within the applicable industry than risk tiers “1” through “3,” with medium to high commercial credit risk, excellent to below average reputational risk (e.g. online ratings, higher complaint levels), and/or an excellent to below average financial risk assessment. | |
|
5
|
| | Higher Risk | | | The counterparty has demonstrated higher risk characteristics. The counterparty is a less established company within the applicable industry, with higher commercial credit risk, and/or below average reputational risk (e.g. online ratings, higher complaint levels), and/or below average financial risk assessment. Tier “5” advance approvals will be approved on an exception basis. | |
| July 9, 2021 (Successor) | | | | | | | |
|
Goodwill
|
| | | $ | 670,014 | | |
|
Accumulated impairment losses
|
| | | | — | | |
| | | | | | 670,014 | | |
|
Impairment losses
|
| | | | (224,701) | | |
| Other(a) | | | | | 443 | | |
| December 31, 2021 (Successor) | | | | | | | |
|
Goodwill
|
| | | | 670,457 | | |
|
Accumulated impairment losses
|
| | | | (224,701) | | |
| | | | | $ | 445,756 | | |
| | |
Estimated Useful Life
(in Years) |
| |
Carrying Value
|
| ||||||||||||
| | |
Successor
|
| |
Predecessor
|
| ||||||||||||
Asset
|
| |
Successor
|
| |
Predecessor
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Contractor relationships(a)
|
| |
11.5
|
| |
n.a.
|
| | | $ | 350,000 | | | | | $ | — | | |
Capital provider relationships(b)
|
| |
0.8
|
| |
n.a.
|
| | | | 43,000 | | | | | | — | | |
Trademarks/ trade names(c)
|
| |
10.0
|
| |
n.a.
|
| | | | 7,900 | | | | | | — | | |
Developed technology(d)
|
| |
3.0 – 5.0
|
| |
1.0 – 3.0
|
| | | | 8,193 | | | | | | 11,775 | | |
| | | | | | | | | | | 409,093 | | | | | | 11,775 | | |
Accumulated amortization(e)(f)(g)
|
| | | | | | | | | | (43,254) | | | | | | (7,242) | | |
| | | | | | | | | | $ | 365,839 | | | | | $ | 4,533 | | |
| | |
Developed
Technology |
| |
Other Identified
Intangible Assets |
| |
Total
|
| |||||||||
2022
|
| | | $ | 1,838 | | | | | $ | 46,648 | | | | | $ | 48,486 | | |
2023
|
| | | | 1,838 | | | | | | 31,199 | | | | | | 33,037 | | |
2024
|
| | | | 1,739 | | | | | | 31,285 | | | | | | 33,024 | | |
2025
|
| | | | 1,340 | | | | | | 31,199 | | | | | | 32,539 | | |
2026
|
| | | | 694 | | | | | | 31,199 | | | | | | 31,893 | | |
Thereafter
|
| | | | — | | | | | | 186,860 | | | | | | 186,860 | | |
| | | | $ | 7,449 | | | | | $ | 358,390 | | | | | $ | 365,839 | | |
| | |
Estimated Useful Life
(in Years) |
| |
Carrying Value
|
| ||||||||||||
| | |
Successor
|
| |
Predecessor
|
| ||||||||||||
Asset Category
|
| |
Successor
|
| |
Predecessor
|
| |
December 31, 2021
|
| |
December 31, 2020
|
| ||||||
Furniture, fixtures, and equipment
|
| |
5
|
| |
7
|
| | | $ | 1,020 | | | | | $ | 555 | | |
Computer hardware
|
| |
5
|
| |
5
|
| | | | 1,108 | | | | | | 868 | | |
Computer software
|
| |
1 – 3
|
| |
1 – 3
|
| | | | 250 | | | | | | 197 | | |
Leasehold improvements
|
| |
Shorter of life of improvement
or lease term |
| | | | 2,829 | | | | | | 421 | | | |||
| | | | | | | | | | | 5,207 | | | | | | 2,041 | | |
Accumulated amortization and depreciation(a)
|
| | | | | | | | | | (1,138) | | | | | | (849) | | |
| | | | | | | | | | $ | 4,069 | | | | | $ | 1,192 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| | |
For the Period
January 1, 2021 to July 9, 2021 |
| |
For the Year
Ended December 31, 2020 |
| |||||||||
Platform fees, net(a)
|
| | | $ | 56,783 | | | | | | $ | 50,757 | | | | | $ | 66,853 | | |
Other revenues(b)
|
| | | | 4,891 | | | | | | | 2,307 | | | | | | 2,711 | | |
| | | | $ | 61,674 | | | | | | $ | 53,064 | | | | | $ | 69,564 | | |
| | |
Amount
|
| |||
Purchase Consideration | | | | | | | |
| | | $ | 357,800 | | | |
Rollover of Sunlight Financial LLC historical warrants
|
| | | | 2,499 | | |
Cash consideration to existing Sunlight Financial LLC interests, net(b)
|
| | | | 296,281 | | |
Cash paid for seller transaction costs
|
| | | | 8,289 | | |
| | | | $ | 664,869 | | |
Fair Value of Net Assets Acquired | | | | | | | |
Cash and cash equivalents
|
| | | $ | 59,786 | | |
Restricted cash
|
| | | | 3,844 | | |
Advances
|
| | | | 42,622 | | |
Financing receivables
|
| | | | 5,117 | | |
Goodwill(c)
|
| | | | 670,457 | | |
Intangible assets(d)
|
| | | | 407,600 | | |
Property and equipment
|
| | | | 1,047 | | |
Due from affiliates
|
| | | | 1,839 | | |
Other assets
|
| | | | 4,561 | | |
Accounts payable and accrued expenses
|
| | | | (19,210) | | |
Funding commitments
|
| | | | (21,485) | | |
Debt
|
| | | | (20,613) | | |
Due to affiliates
|
| | | | (761) | | |
Warrants, at fair value
|
| | | | — | | |
Deferred tax liability
|
| | | | (42,212) | | |
Other liabilities
|
| | | | (512) | | |
Fair value of noncontrolling interests(e)
|
| | | | (427,211) | | |
| | | | $ | 664,869 | | |
|
Common Class A shares
|
| | | | 38,151,192 | | |
|
Fair value per share
|
| | | $ | 9.46 | | |
|
Equity consideration paid to existing Blocker Holders
|
| | | $ | 360,910 | | |
|
Acceleration of post business combination expense
|
| | | | (3,110) | | |
|
Equity consideration paid to Sellers, net
|
| | | $ | 357,800 | | |
| | |
Weighted
Average Useful Lives (in Years) |
| |
Fair Value
|
| ||||||
Contractor relationships
|
| | | | 11.5 | | | | | $ | 350,000 | | |
Capital provider relationships
|
| | | | 0.8 | | | | | | 43,000 | | |
Trademarks/ trade names
|
| | | | 10.0 | | | | | | 7,900 | | |
Developed technology
|
| | | | 5.0 | | | | | | 6,700 | | |
| | | | | | | | | | $ | 407,600 | | |
|
Common Class EX units
|
| | | | 46,216,054 | | |
|
Fair value per unit
|
| | | $ | 9.46 | | |
|
Fair value of Class EX units
|
| | | $ | 437,204 | | |
|
Less: Postcombination compensation expenses
|
| | | | (9,993) | | |
|
Noncontrolling interests
|
| | | $ | 427,211 | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Total revenues
|
| | | $ | 114,738 | | | | | $ | 69,564 | | |
Net income (loss) before income taxes
|
| | | | (217,023) | | | | | | (99,905) | | |
Income tax benefit (expense)
|
| | | | 3,038 | | | | | | 15,138 | | |
Noncontrolling interests
|
| | | | 75,646 | | | | | | 34,824 | | |
Net income (loss) attributable to Common Class A shareholders
|
| | | | (138,338) | | | | | | (49,944) | | |
| | |
Advances(a)
|
| |
Loans and Loan
Participations(b) |
| |
Total
|
| |||||||||
December 31, 2021 (Successor) | | | | | | | | | | | | | | | | | | | |
Amounts outstanding
|
| | | $ | 67,077 | | | | | $ | 4,875 | | | | | $ | 71,952 | | |
Unamortized discount
|
| | | | — | | | | | | (414) | | | | | | (414) | | |
Allowance for credit losses
|
| | | | (238) | | | | | | (148) | | | | | | (386) | | |
Carrying value
|
| | | $ | 66,839 | | | | | $ | 4,313 | | | | | $ | 71,152 | | |
December 31, 2020 (Predecessor) | | | | | | | | | | | | | | | | | | | |
Amounts outstanding
|
| | | $ | 35,401 | | | | | $ | 6,351 | | | | | $ | 41,752 | | |
Unamortized discount
|
| | | | — | | | | | | (893) | | | | | | (893) | | |
Allowance for credit losses
|
| | | | (121) | | | | | | (125) | | | | | | (246) | | |
Carrying value
|
| | | $ | 35,280 | | | | | $ | 5,333 | | | | | $ | 40,613 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| | |
For the Period
January 1, 2021 to July 9, 2021 |
| |
For the Year
Ended December 31, 2020 |
| |||||||||
Allowance for Credit Losses – Advances | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | — | | | | | | $ | 121 | | | | | $ | 215 | | |
Provision for credit losses
|
| | | | 358 | | | | | | | 90 | | | | | | (94) | | |
Realized losses
|
| | | | (120) | | | | | | | — | | | | | | — | | |
Ending Balance
|
| | | $ | 238 | | | | | | $ | 211 | | | | | $ | 121 | | |
Allowance for Credit Losses – Loans and Loan Participations | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | — | | | | | | $ | 125 | | | | | $ | 96 | | |
Provision for credit losses
|
| | | | 859 | | | | | | | 1,082 | | | | | | 1,444 | | |
Realized losses
|
| | | | (711) | | | | | | | (1,096) | | | | | | (1,415) | | |
Ending Balance
|
| | | $ | 148 | | | | | | $ | 111 | | | | | $ | 125 | | |
Changes in Carrying Value – Loans and Loan Participations | | | | | | | | | | | | | | | | | | | | |
Beginning Balance
|
| | | $ | 5,105 | | | | | | $ | 5,333 | | | | | $ | 5,130 | | |
Purchases, net(a)
|
| | | | 716 | | | | | | | 1,170 | | | | | | 2,839 | | |
Proceeds from principal repayments, net
|
| | | | (710) | | | | | | | (832) | | | | | | (1,316) | | |
Accretion of loan discount
|
| | | | 61 | | | | | | | 123 | | | | | | 124 | | |
Provision for credit losses
|
| | | | (859) | | | | | | | (1,082) | | | | | | (1,444) | | |
Ending Balance
|
| | | $ | 4,313 | | | | | | $ | 4,712 | | | | | $ | 5,333 | | |
| | |
Total
|
| |||||||||||||||
Risk Tier(a)
|
| |
Contractors
|
| |
Amount
Outstanding |
| |
% of Amount
Outstanding |
| |||||||||
December 31, 2021 (Successor) | | | | | | | | | | | | | | | | | | | |
1 Low risk
|
| | | | 76 | | | | | $ | 14,575 | | | | | | 21.7% | | |
2 Low-to-medium risk
|
| | | | 77 | | | | | | 38,955 | | | | | | 58.1 | | |
3 Medium risk
|
| | | | 17 | | | | | | 13,547 | | | | | | 20.2 | | |
4 Medium-to-high risk
|
| | | | — | | | | | | — | | | | | | — | | |
5 Higher risk
|
| | | | — | | | | | | — | | | | | | — | | |
| | | | | 170 | | | | | $ | 67,077 | | | | | | 100.0% | | |
| | |
Total
|
| |||||||||||||||
Risk Tier(a)
|
| |
Contractors
|
| |
Amount
Outstanding |
| |
% of Amount
Outstanding |
| |||||||||
December 31, 2020 (Predecessor) | | | | | | | | | | | | | | | | | | | |
1 Low risk
|
| | | | 78 | | | | | $ | 18,072 | | | | | | 51.0% | | |
2 Low-to-medium risk
|
| | | | 56 | | | | | | 16,700 | | | | | | 47.2 | | |
3 Medium risk
|
| | | | 4 | | | | | | 604 | | | | | | 1.7 | | |
4 Medium-to-high risk
|
| | | | — | | | | | | — | | | | | | — | | |
5 Higher risk
|
| | | | 3 | | | | | | 25 | | | | | | 0.1 | | |
| | | | | 141 | | | | | $ | 35,401 | | | | | | 100.0% | | |
|
Payment Delinquency
|
| |
Amount
Outstanding(a) |
| |
% of Amount
Outstanding |
| ||||||
December 31, 2021 (Successor) | | | | | | | | | | | | | |
Current
|
| | | $ | 54,586 | | | | | | 94.0% | | |
Less than 30 days
|
| | | | 1,956 | | | | | | 3.4 | | |
30 days
|
| | | | 534 | | | | | | 0.9 | | |
60 days
|
| | | | 361 | | | | | | 0.6 | | |
90+ days(b)
|
| | | | 640 | | | | | | 1.1 | | |
| | | | $ | 58,077 | | | | | | 100.0% | | |
December 31, 2020 (Predecessor) | | | | | | | | | | | | | |
Current
|
| | | $ | 29,132 | | | | | | 82.3% | | |
Less than 30 days
|
| | | | 3,137 | | | | | | 8.9 | | |
30 days
|
| | | | 1,424 | | | | | | 4.0 | | |
60 days
|
| | | | 672 | | | | | | 1.9 | | |
90+ days(b)
|
| | | | 1,036 | | | | | | 2.9 | | |
| | | | $ | 35,401 | | | | | | 100.0% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 31, 2021
|
| | |
December 31, 2020
|
| ||||||||||||||||||
Contractor
|
| |
Amount
Outstanding |
| |
% of Total
|
| | |
Amount
Outstanding |
| |
% of Total
|
| ||||||||||||
1
|
| | | $ | 20,894 | | | | | | 31.1% | | | | | | $ | 6,425 | | | | | | 18.1% | | |
2
|
| | | | 12,470 | | | | | | 18.6 | | | | | | | 295 | | | | | | 0.8 | | |
3
|
| | | | 9,496 | | | | | | 14.2 | | | | | | | 10,429 | | | | | | 29.5 | | |
4
|
| | | | 2,610 | | | | | | 3.9 | | | | | | | 437 | | | | | | 1.2 | | |
5
|
| | | | 2,571 | | | | | | 3.8 | | | | | | | 36 | | | | | | 0.1 | | |
6
|
| | | | 2,093 | | | | | | 3.1 | | | | | | | 1,812 | | | | | | 5.1 | | |
7
|
| | | | 1,745 | | | | | | 2.6 | | | | | | | 141 | | | | | | 0.4 | | |
8
|
| | | | 855 | | | | | | 1.3 | | | | | | | 712 | | | | | | 2.0 | | |
9
|
| | | | 633 | | | | | | 0.9 | | | | | | | — | | | | | | — | | |
10
|
| | | | 570 | | | | | | 0.8 | | | | | | | — | | | | | | — | | |
Other(a) | | | | | 13,140 | | | | | | 19.7 | | | | | | | 15,114 | | | | | | 42.8 | | |
| | | | $ | 67,077 | | | | | | 100.0% | | | | | | $ | 35,401 | | | | | | 100.0% | | |
| | |
Loan Participations
|
| |
Bank Partner Loans
|
| |
Total
|
| |||||||||||||||||||||||||||||||||
Payment Delinquency(a)
|
| |
Loans
|
| |
UPB
|
| |
Loans
|
| |
UPB
|
| |
Loans
|
| |
UPB
|
| |
% of UPB
|
| |||||||||||||||||||||
December 31, 2021 (Successor) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 3,780 | | | | | $ | 4,442 | | | | | | 14 | | | | | $ | 268 | | | | | | 3,794 | | | | | $ | 4,710 | | | | | | 96.6% | | |
Less than 30 days
|
| | | | 73 | | | | | | 96 | | | | | | 1 | | | | | | 11 | | | | | | 74 | | | | | | 107 | | | | | | 2.2 | | |
30 days
|
| | | | 15 | | | | | | 23 | | | | | | — | | | | | | — | | | | | | 15 | | | | | | 23 | | | | | | 0.5 | | |
60 days
|
| | | | 10 | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 10 | | | | | | 14 | | | | | | 0.3 | | |
90+ days
|
| | | | 7 | | | | | | 9 | | | | | | 1 | | | | | | 12 | | | | | | 8 | | | | | | 21 | | | | | | 0.4 | | |
| | | | | 3,885 | | | | | $ | 4,584 | | | | | | 16 | | | | | $ | 291 | | | | | | 3,901 | | | | | $ | 4,875 | | | | | | 100.0% | | |
December 31, 2020 (Predecessor) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current
|
| | | | 4,409 | | | | | $ | 5,760 | | | | | | 16 | | | | | $ | 319 | | | | | | 4,425 | | | | | $ | 6,079 | | | | | | 95.7% | | |
Less than 30 days
|
| | | | 116 | | | | | | 174 | | | | | | — | | | | | | — | | | | | | 116 | | | | | | 174 | | | | | | 2.7 | | |
30 days
|
| | | | 22 | | | | | | 38 | | | | | | 1 | | | | | | 23 | | | | | | 23 | | | | | | 61 | | | | | | 1.0 | | |
60 days
|
| | | | 7 | | | | | | 11 | | | | | | — | | | | | | — | | | | | | 7 | | | | | | 11 | | | | | | 0.2 | | |
90+ days
|
| | | | 10 | | | | | | 14 | | | | | | 1 | | | | | | 12 | | | | | | 11 | | | | | | 26 | | | | | | 0.4 | | |
| | | | | 4,564 | | | | | $ | 5,997 | | | | | | 18 | | | | | $ | 354 | | | | | | 4,582 | | | | | $ | 6,351 | | | | | | 100.0% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 31, 2021
|
| | |
December 31, 2020
|
| ||||||||||||||||||
State
|
| |
UPB
|
| |
% of Total
|
| | |
UPB
|
| |
% of Total
|
| ||||||||||||
Texas
|
| | | $ | 930 | | | | | | 19.1% | | | | | | $ | 1,203 | | | | | | 18.9% | | |
California
|
| | | | 867 | | | | | | 17.8 | | | | | | | 1,111 | | | | | | 17.5 | | |
Florida
|
| | | | 423 | | | | | | 8.7 | | | | | | | 555 | | | | | | 8.7 | | |
New York
|
| | | | 325 | | | | | | 6.7 | | | | | | | 403 | | | | | | 6.3 | | |
New Jersey
|
| | | | 302 | | | | | | 6.2 | | | | | | | 376 | | | | | | 5.9 | | |
Arizona
|
| | | | 220 | | | | | | 4.5 | | | | | | | 312 | | | | | | 4.9 | | |
Pennsylvania
|
| | | | 202 | | | | | | 4.1 | | | | | | | 274 | | | | | | 4.3 | | |
Massachusetts
|
| | | | 201 | | | | | | 4.1 | | | | | | | 223 | | | | | | 3.5 | | |
South Carolina
|
| | | | 178 | | | | | | 3.7 | | | | | | | 234 | | | | | | 3.7 | | |
Missouri
|
| | | | 135 | | | | | | 2.8 | | | | | | | 228 | | | | | | 3.6 | | |
Other(a) | | | | | 1,092 | | | | | | 22.3 | | | | | | | 1,432 | | | | | | 22.7 | | |
| | | | $ | 4,875 | | | | | | 100.0% | | | | | | $ | 6,351 | | | | | | 100.0% | | |
| | | | | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
Balance Sheet Location
|
| |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
Contract derivative 1
|
| |
Other assets
|
| | | $ | 1,076 | | | | | | $ | 1,435 | | |
Contract derivative 2
|
| |
Other assets
|
| | | | 335 | | | | | | | — | | |
| | | | | | | $ | 1,411 | | | | | | $ | 1,435 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
Contract derivative 1(a)
|
| | | $ | 38,879 | | | | | | $ | 59,770 | | |
Contract derivative 2(b)
|
| | | | 37,891 | | | | | | | n.a. | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| | |
For the Period
January 1, 2021 to July 9, 2021 |
| |
For the Year
Ended December 31, 2020 |
| |||||||||
Change in fair value of contract derivatives, net | | | | | | | | | | | | | | | | | | | | |
Contract derivative 1
|
| | | $ | 573 | | | | | | $ | (932) | | | | | $ | 1,435 | | |
Contract derivative 2
|
| | | | 65 | | | | | | | 270 | | | | | | n.a. | | |
| | | | $ | 638 | | | | | | $ | (662) | | | | | $ | 1,435 | | |
Realized gains on contract derivatives, net | | | | | | | | | | | | | | | | | | | | |
Contract derivative 1
|
| | | $ | 2,789 | | | | | | $ | 2,950 | | | | | $ | 103 | | |
Contract derivative 2
|
| | | | 77 | | | | | | | 42 | | | | | | n.a. | | |
| | | | $ | 2,866 | | | | | | $ | 2,992 | | | | | $ | 103 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||
| | |
December 31, 2021
|
| | |
December 31, 2020
|
| ||||||||||||||||||||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted Average
|
| | | | | | | | |||||||||
| | |
Month
Issued |
| |
Outstanding
Face Amount |
| |
Carrying
Value |
| |
Maximum
Facility Size |
| |
Final Stated
Maturity |
| |
Funding
Cost |
| |
Life
(Years) |
| | |
Carrying
Value(a) |
| ||||||||||||||||||
Revolving credit facility(a)
|
| |
Apr 2021
|
| | | $ | 20,613 | | | | | $ | 20,613 | | | | | $ | 30,000 | | | |
Apr 2023
|
| | | | 5.1% | | | | | | 1.3 | | | | | | $ | 14,625 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| | |
For the Period
January 1, 2021 to July 9, 2021 |
| |
For the Year
Ended December 31, 2020 |
| |||||||||
Beginning Balance
|
| | | $ | 20,613 | | | | | | $ | 14,625 | | | | | $ | 11,811 | | |
Borrowings
|
| | | | — | | | | | | | 20,746 | | | | | | 8,713 | | |
Repayments
|
| | | | — | | | | | | | (14,758) | | | | | | (5,899) | | |
Amortization of deferred financing costs(a)
|
| | | | — | | | | | | | — | | | | | | — | | |
Ending Balance
|
| | | $ | 20,613 | | | | | | $ | 20,613 | | | | | $ | 14,625 | | |
Type
|
| |
Date of
Issuance |
| |
Exercise Price
per Share |
| |
Shares
|
| ||||||
Public Warrants
|
| |
Nov-20
|
| | | $ | 11.50 | | | | | | 17,250,000 | | |
Private Placement Warrants
|
| |
Nov-20
|
| | | | 11.50 | | | | | | 9,900,000 | | |
Other
|
| |
Feb-21
|
| | | | 7.72 | | | | | | 627,780 | | |
Month of Issuance
|
| |
Class A-3
Units |
| |
Class A-2
Units |
| |
Class A-1
Units |
| |||||||||
Units at December 31, 2019 (Predecessor)
|
| | | | 326,428 | | | | | | 195,973 | | | | | | 256,966 | | |
March 2020
|
| | | | 11,768 | | | | | | 7,065 | | | | | | 9,264 | | |
June 2020
|
| | | | 12,193 | | | | | | 7,320 | | | | | | 9,598 | | |
September 2020
|
| | | | 12,771 | | | | | | 7,667 | | | | | | 10,053 | | |
December 2020
|
| | | | 13,235 | | | | | | 7,947 | | | | | | 10,421 | | |
| | | | | 49,967 | | | | | | 29,999 | | | | | | 39,336 | | |
Units at December 31, 2020 (Predecessor)
|
| | | | 376,395 | | | | | | 225,972 | | | | | | 296,302 | | |
March 2021
|
| | | | 13,457 | | | | | | 8,079 | | | | | | 10,593 | | |
June 2021
|
| | | | 14,094 | | | | | | 8,461 | | | | | | 11,094 | | |
July 2021
|
| | | | 1,444 | | | | | | 867 | | | | | | 1,137 | | |
| | | | | 28,995 | | | | | | 17,407 | | | | | | 22,824 | | |
Units at July 9, 2021 (Predecessor)
|
| | | | 405,390 | | | | | | 243,379 | | | | | | 319,126 | | |
| | |
Successor
|
| |||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| |||
Sunlight Financial LLC net income (loss) before income taxes
|
| | | $ | (249,993) | | |
Sunlight Financial LLC as a percent of total(a)
|
| | | | 35.0% | | |
Sunlight Financial LLC net income (loss) attributable to the Class EX unitholders
|
| | | $ | (87,528) | | |
| | |
Successor
|
| |||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| |||
Transfers (to) from non-controlling interests: | | | | | | | |
Increase in Sunlight’s shareholders’ equity for the delivery of Class EX Units primarily in
connection with vested provisionally-vested Class EX Units |
| | | $ | 30,379 | | |
Dilution impact of equity transactions
|
| | | | 30,379 | | |
Net income (loss) attributable to Class A shareholders
|
| | | | (159,556) | | |
Change from transfers (to) from non-controlling interests and from net income (loss) attributable to Class A shareholders
|
| | | $ | (129,177) | | |
| | |
Service (in Years)(b)
|
| | | | | | | |||||||||
Award Class(a)
|
| |
Minimum
|
| |
Maximum
|
| |
Awards(c)
|
| |||||||||
Provisionally-Vested Class A Shares
|
| | | | 1.9 | | | | | | 3.6 | | | | | | 337,193 | | |
Provisionally-Vested Class EX Units
|
| | | | 1.9 | | | | | | 1.9 | | | | | | 974,447 | | |
Director RSUs
|
| | | | 1.0 | | | | | | 1.0 | | | | | | 75,000 | | |
Employee RSUs
|
| | | | 3.0 | | | | | | 4.0 | | | | | | 2,136,129 | | |
| | | | | | | | | | | | | | | | | 3,522,769 | | |
| | |
Provisionally-Vested
|
| |
RSUs
|
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Class A Shares
|
| |
Class EX Units
|
| |
Directors
|
| |
Employees
|
| ||||||||||||||||||||||||||||||||||||
| | |
Per Share
|
| |
Shares
|
| |
Per Unit
|
| |
Units
|
| |
Per Unit
|
| |
Units
|
| |
Per Unit
|
| |
Units
|
| ||||||||||||||||||||||||
July 9, 2021 (Successor)
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | |
Issued
|
| | | | 9.46 | | | | | | 512,227 | | | | | | 9.46 | | | | | | 1,379,401 | | | | | | 9.46 | | | | | | 75,000 | | | | | | 9.00 | | | | | | 2,285,417 | | |
Vested
|
| | | | 9.46 | | | | | | (78,296) | | | | | | 9.46 | | | | | | (355,596) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Forfeited or Cancelled
|
| | | | 9.46 | | | | | | (96,738) | | | | | | 9.46 | | | | | | (49,358) | | | | | | — | | | | | | — | | | | | | 9.46 | | | | | | (149,288) | | |
December 31, 2021 (Successor)
|
| | | | 9.46 | | | | | | 337,193 | | | | | | 9.46 | | | | | | 974,447 | | | | | | 9.46 | | | | | | 75,000 | | | | | | 8.97 | | | | | | 2,136,129 | | |
| | |
Class C
|
| |
LTIP
|
| ||||||||||||||||||
| | |
Per Unit
|
| |
Units
|
| |
Per Unit
|
| |
Units
|
| ||||||||||||
December 31, 2019 (Predecessor)
|
| | | $ | 14.45 | | | | | | 237,318 | | | | | $ | 19.54 | | | | | | 64,046 | | |
Issued
|
| | | | 23.62 | | | | | | 1,205 | | | | | | 23.62 | | | | | | 14,678 | | |
Converted to Class C-1 Units
|
| | | | 20.11 | | | | | | (1,095) | | | | | | 40.19 | | | | | | (1,607) | | |
Converted to Class C-2 Units
|
| | | | 11.12 | | | | | | (3,025) | | | | | | 17.36 | | | | | | (3,613) | | |
Forfeited
|
| | | | — | | | | | | — | | | | | | 18.61 | | | | | | (2,444) | | |
December 31, 2020 (Predecessor)
|
| | | | 14.51 | | | | | | 234,403 | | | | | | 20.06 | | | | | | 71,060 | | |
December 31, 2020 (Predecessor)
|
| | | $ | 14.51 | | | | | | 234,403 | | | | | $ | 20.06 | | | | | | 71,060 | | |
Converted to Class C-1 Units
|
| | | | 16.19 | | | | | | (181) | | | | | | 18.96 | | | | | | (377) | | |
Converted to Class C-2 Units
|
| | | | 11.12 | | | | | | (1,513) | | | | | | 15.64 | | | | | | (1,285) | | |
July 9, 2021 (Predecessor)
|
| | | | 14.53 | | | | | | 232,709 | | | | | | 20.14 | | | | | | 69,398 | | |
Type
|
| |
Weighted Average
|
| |
Awards
|
| |
Amount
|
| ||||||
Provisionally-Vested Class A Shares
|
| |
1.2 years
|
| | | | 337,193 | | | | | $ | 3,101 | | |
Provisionally-Vested Class EX Units
|
| |
0.7 years
|
| | | | 974,447 | | | | | | 9,218 | | |
Director RSUs
|
| |
0.3 years
|
| | | | 75,000 | | | | | | 367 | | |
Employee RSUs
|
| |
1.6 years
|
| | | | 2,136,129 | | | | | | 16,641 | | |
| | | | | | | | 3,522,769 | | | | | $ | 29,327 | | |
| | |
Successor
|
| |||
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| |||
Net Income (Loss) Per Class A Shareholders, Basic | | | | | | | |
Net income (loss) available to Class A shareholders
|
| | | $ | (158,573) | | |
Total weighted average shares outstanding
|
| | | | 84,824,109 | | |
Net Income (Loss) Per Class A Shareholders, Basic
|
| | | $ | (1.87) | | |
Net Income (Loss) Per Class A Shareholders, Diluted | | | | | | | |
Net income (loss) available to Class A shareholders
|
| | | $ | (158,573) | | |
Total weighted average shares outstanding
|
| | | | 84,824,109 | | |
Net Income (Loss) Per Class A Shareholders, Diluted
|
| | | $ | (1.87) | | |
Net income (loss) available to Class A shareholders | | | | | | | |
Net Income (Loss)
|
| | | $ | (247,084) | | |
Noncontrolling interests in loss of consolidated subsidiaries
|
| | | | 87,528 | | |
Other weighting adjustments
|
| | | | 983 | | |
Net Income (Loss) Attributable to Class A Shareholders
|
| | | | (158,573) | | |
Noncontrolling interests in income (loss) of Sunlight Financial LLC, net of assumed corporate income taxes at enacted rates, attributable to Class EX units exchangeable into Sunlight Financial Holdings Inc. Class A shares(a)
|
| | | | — | | |
Net income (loss) available to Class A shareholders, diluted
|
| | | $ | (158,573) | | |
Weighted Average Units Outstanding | | | | | | | |
Class A shares outstanding
|
| | | | 84,824,109 | | |
Class EX units exchangeable into Sunlight Financial Holdings Inc. Class A shares(a)
|
| | | | — | | |
Incremental Class A Shares attributable to dilutive effect of warrants(b)
|
| | | | — | | |
Total weighted average shares outstanding, diluted
|
| | | | 84,824,109 | | |
| | |
Successor
|
| |||
Common Shares From
|
| |
For the Period
July 10, 2021 to December 31, 2021 |
| |||
Class EX Units
|
| | | | 46,354,679 | | |
Warrants(a) | | | | | 27,150,000 | | |
Other warrants
|
| | | | 627,780 | | |
Unvested Class EX Units
|
| | | | 1,240,776 | | |
RSUs(b) | | | | | 2,085,501 | | |
| | | | | 77,458,736 | | |
| | | | | | | | | | | | | | | | | | ||||||||||||||||||||
| | |
Principal
Balance or Notional Amount |
| |
Carrying
Value |
| |
Fair Value
|
| |||||||||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||||||||||||||
December 31, 2021 (Successor) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Receivables:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan participations,
held-for-investment |
| | | $ | 4,584 | | | | | $ | 4,051 | | | | | $ | — | | | | | $ | — | | | | | $ | 4,260 | | | | | $ | 4,260 | | |
Loans, held-for-investment
|
| | | | 291 | | | | | | 262 | | | | | | — | | | | | | — | | | | | | 250 | | | | | | 250 | | |
Cash and cash equivalents
|
| | | | 91,882 | | | | | | 91,882 | | | | | | 91,882 | | | | | | — | | | | | | — | | | | | | 91,882 | | |
Restricted cash
|
| | | | 2,018 | | | | | | 2,018 | | | | | | 2,018 | | | | | | — | | | | | | — | | | | | | 2,018 | | |
Contract derivatives
|
| | | | 76,770 | | | | | | 1,411 | | | | | | — | | | | | | — | | | | | | 1,411 | | | | | | 1,411 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt
|
| | | | 20,613 | | | | | | 20,613 | | | | | | — | | | | | | — | | | | | | 20,613 | | | | | | 20,613 | | |
Warrants
|
| | | | 312,225 | | | | | | 19,007 | | | | | | — | | | | | | — | | | | | | 19,007 | | | | | | 19,007 | | |
Guarantee obligation
|
| | | | n.a. | | | | | | 418 | | | | | | — | | | | | | — | | | | | | 418 | | | | | | 418 | | |
December 31, 2020 (Predecessor) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing Receivables:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loan participations,
held-for-investment |
| | | | 5,997 | | | | | | 5,029 | | | | | | — | | | | | | — | | | | | | 5,140 | | | | | | 5,140 | | |
Loans, held-for-investment
|
| | | | 354 | | | | | | 304 | | | | | | — | | | | | | — | | | | | | 310 | | | | | | 310 | | |
Cash and cash equivalents
|
| | | | 49,583 | | | | | | 49,583 | | | | | | 49,583 | | | | | | — | | | | | | — | | | | | | 49,583 | | |
| | |
Assets
|
| |
Liabilities
|
| ||||||
| | |
Contract
Derivatives |
| |
Warrants
|
| ||||||
December 31, 2020 (Predecessor)
|
| | | $ | 1,435 | | | | | $ | 5,643 | | |
Transfers(a) | | | | | | | | | | | | | |
Transfers to Level 3
|
| | | | — | | | | | | 41,591 | | |
Transfers from Level 3
|
| | | | — | | | | | | (11,148) | | |
Gains (losses) included in net income(b)
|
| | | | | | | | | | | | |
Included in change in fair value of warrant liabilities
|
| | | | — | | | | | | 5,504 | | |
Included in change in fair value of contract derivatives, net
|
| | | | (662) | | | | | | — | | |
Included in realized gains on contract derivatives, net
|
| | | | 2,992 | | | | | | — | | |
Payments, net
|
| | | | (2,992) | | | | | | — | | |
July 9, 2021 (Predecessor)
|
| | | | 773 | | | | | | 41,590 | | |
Transfers(a) | | | | | | | | | | | | | |
Transfers to Level 3
|
| | | | — | | | | | | — | | |
Transfers from Level 3
|
| | | | — | | | | | | — | | |
Gains (losses) included in net income(b)
|
| | | | | | | | | | | | |
Included in change in fair value of warrant liabilities
|
| | | | — | | | | | | (22,583) | | |
Included in change in fair value of contract derivatives, net
|
| | | | 638 | | | | | | — | | |
Included in realized gains on contract derivatives, net
|
| | | | 2,866 | | | | | | — | | |
Payments, net
|
| | | | (2,866) | | | | | | — | | |
December 31, 2021 (Successor)
|
| | | $ | 1,411 | | | | | $ | 19,007 | | |
December 31, 2019 (Predecessor)
|
| | | $ | — | | | | | $ | 133 | | |
Transfers(a) | | | | | | | | | | | | | |
Transfers to Level 3
|
| | | | — | | | | | | — | | |
Transfers from Level 3
|
| | | | — | | | | | | — | | |
Gains (losses) included in net income(b)
|
| | | | | | | | | | | | |
Included in change in fair value of warrant liabilities
|
| | | | — | | | | | | 5,510 | | |
Included in change in fair value of contract derivatives, net
|
| | | | 1,435 | | | | | | — | | |
Included in realized gains on contract derivatives, net
|
| | | | 103 | | | | | | — | | |
Payments, net
|
| | | | (103) | | | | | | — | | |
December 31, 2020 (Predecessor)
|
| | | $ | 1,435 | | | | | $ | 5,643 | | |
Contract
Derivative |
| |
Significant Inputs
|
|
1
|
| | Inputs include expected cash flows from the financing and sale of applicable Indirect Channel Loans and discount rates that market participants would expect for the Indirect Channel Loans. Significant increases (decreases) in the discount rates in isolation would result in a significantly lower (higher) fair value measurement. | |
2
|
| | Inputs include expected prepayment rate of applicable Indirect Channel Loans sold to the Indirect Channel Loan Purchaser. Significant increases (decreases) in the expected prepayment rate in isolation would result in a significantly higher (lower) fair value measurement. | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
Contract Derivative 1 | | | | | | | | | | | | | | |
Discount rate
|
| | | | 10.0% | | | | | | | 8.1% | | |
Weighted average life (in years)
|
| | | | 0.2 | | | | | | | 0.3 | | |
Contract Derivative 2 | | | | | | | | | | | | | | |
Expected prepayment rate
|
| | | | 75.0% | | | | | | | n.a. | | |
| | |
Successor
|
| |||
Assumption
|
| |
December 31,
2021 |
| |||
Class A common share value per share(a)
|
| | | $ | 4.78 | | |
Implied volatility(a)
|
| | | | 48.0% | | |
Dividend yield(b)
|
| | | | —% | | |
Time to expiry (in years)(a)
|
| | | | 4.5 | | |
Risk free rate(a)
|
| | | | 1.2% | | |
| | |
Predecessor
|
| |||
Assumption
|
| |
December 31, 2020
|
| |||
Cost of equity
|
| | | | 22.5% | | |
Volatility
|
| | | | 46.0% | | |
Tax rate
|
| | | | 26.0% | | |
Term (in years)
|
| | | | 3.0 | | |
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| |||
Net Income (Loss) Before Income Taxes
|
| | | $ | (250,588) | | |
Income Tax Expense (Benefit) | | | | | | | |
Current
|
| | | | | | |
Federal
|
| | | $ | 1,708 | | |
State and local
|
| | | | 312 | | |
| | | | | 2,020 | | |
Deferred
|
| | | | | | |
Federal
|
| | | | (4,603) | | |
State and local
|
| | | | (921) | | |
| | | | | (5,524) | | |
Total
|
| | | | | | |
Federal
|
| | | | (2,895) | | |
State and local
|
| | | | (609) | | |
| | | | $ | (3,504) | | |
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| |||||||||
Net Income (Loss) Before Income Taxes
|
| | | $ | (250,588) | | | | | | | | |
Statutory U.S Income Tax Rate
|
| | | | 21.0% | | | | | | | | |
Income tax expense (benefit), at statutory U.S. federal rate
|
| | | $ | (52,623) | | | | | | 21.0% | | |
State and local taxes
|
| | | | (674) | | | | | | 0.3 | | |
Goodwill impairment
|
| | | | 30,658 | | | | | | (12.2) | | |
Change in fair value of warrant liabilities
|
| | | | (3,081) | | | | | | 1.2 | | |
Noncontrolling interests in loss of consolidated subsidiaries
|
| | | | 18,390 | | | | | | (7.3) | | |
Business Combination compensation expense
|
| | | | 3,662 | | | | | | (1.5) | | |
Other
|
| | | | 164 | | | | | | (0.1) | | |
Income tax expense (benefit)
|
| | | $ | (3,504) | | | | | | 1.4 | | |
| | |
For the Period
July 10, 2021 to December 31, 2021 |
| |||
Deferred tax liabilities | | | | | | | |
Investment in Sunlight Financial LLC
|
| | | | (36,686) | | |
Deferred tax asset (liability), net
|
| | | $ | (36,686) | | |
|
2022
|
| | | $ | 1,348 | | |
|
2023
|
| | | | 1,510 | | |
|
2024
|
| | | | 1,553 | | |
|
2025
|
| | | | 1,746 | | |
|
2026
|
| | | | 1,790 | | |
|
Thereafter
|
| | | | 4,856 | | |
| | | | | $ | 12,803 | | |
1 Year Spartan Acquisition Corp... Chart |
1 Month Spartan Acquisition Corp... Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions