XML 40 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 2020
Summary of Carrying Amounts and Estimated Fair Values of Assets and Liabilities Measured at Fair Value

The following table summarizes, by level within the fair value hierarchy, the carrying amounts and estimated fair values of our assets and liabilities measured at fair value on a recurring or nonrecurring basis or disclosed, but not carried, at fair value in the Consolidated Balance Sheets as of the dates presented. There were no transfers into, out of, or between levels within the fair value hierarchy during any of the periods presented. Refer to Note 5, Note 10 and Note 11 for additional information on these liabilities.

 

 

June 30, 2020

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

165,914,391

 

 

$

 

 

$

 

 

$

165,914,391

 

Restricted cash

 

 

13,794,839

 

 

 

 

 

 

 

 

 

13,794,839

 

Total assets

 

$

179,709,230

 

 

$

 

 

$

 

 

$

179,709,230

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

18,050,000

 

 

$

18,050,000

 

Borrowings

 

 

 

 

 

259,705,002

 

 

 

 

 

 

259,705,002

 

Tax receivable agreement

 

 

 

 

 

 

 

 

107,579,633

 

 

 

107,579,633

 

Interest rate swap

 

 

 

 

 

10,692,535

 

 

 

 

 

 

10,692,535

 

Total liabilities

 

$

 

 

$

270,397,537

 

 

$

125,629,633

 

 

$

396,027,170

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2019

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

24,617,996

 

 

$

 

 

$

 

 

$

24,617,996

 

Restricted cash

 

 

13,283,121

 

 

 

 

 

 

 

 

 

13,283,121

 

Interest rate swap

 

 

 

 

 

555,449

 

 

 

 

 

 

555,449

 

Total assets

 

$

37,901,117

 

 

$

555,449

 

 

$

 

 

$

38,456,566

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

14,250,000

 

 

$

14,250,000

 

Borrowings

 

 

 

 

 

213,908,388

 

 

 

 

 

 

213,908,388

 

Tax receivable agreement

 

 

 

 

 

 

 

 

67,176,226

 

 

 

67,176,226

 

Total liabilities

 

$

 

 

$

213,908,388

 

 

$

81,426,226

 

 

$

295,334,614

 

Contingent Consideration  
Schedule of Contingent Consideration Related to Previous Business Acquisitions

The following table provides a rollforward of the contingent consideration related to previous business acquisitions.  Refer to Note 5 for more details.

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

 

(Successor)

 

 

(Predecessor)

 

Balance at beginning of period

 

$

14,250,000

 

 

$

1,816,988

 

Purchases

 

 

10,800,000

 

 

 

Payments

 

 

(14,320,549

)

 

 

(1,816,988

)

Accretion expense

 

 

 

 

Valuation adjustment

 

 

7,320,549

 

 

 

Balance at end of period

 

$

18,050,000

 

 

$

 

 

Tax Receivable Agreement  
Schedule of Contingent Consideration Related to Previous Business Acquisitions

The following table provides a rollforward of the TRA related to the Business Combination and subsequent acquisition of Post-Merger Repay Units held by Corsair, pursuant to the Unit Purchase Agreement.  See Note 15 for further discussion on the TRA.

 

 

 

Six Months Ended June 30,

 

 

 

2020

 

 

2019

 

 

 

(Successor)

 

 

(Predecessor)

 

Balance at beginning of period

 

$

67,176,226

 

 

$

 

Purchases

 

 

29,822,986

 

 

 

Payments

 

 

 

 

 

Accretion expense

 

 

1,096,084

 

 

 

Valuation adjustment

 

 

9,484,337

 

 

 

Balance at end of period

 

$

107,579,633

 

 

$