XML 45 R30.htm IDEA: XBRL DOCUMENT v3.20.4
Fair Value of Assets and Liabilities (Tables)
12 Months Ended
Dec. 31, 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 9 and Note 10 for additional information on these assets and liabilities.

 

 

 

December 31, 2020

 

 

Level 1

 

Level 2

 

Level 3

 

Total

Assets:

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$91,129,888

 

$                       —

 

$                       —

 

$91,129,888

Restricted cash

 

15,374,846

 

 

 

15,374,846

Total assets

 

$106,504,734

 

$                       —

 

$                       —

 

$106,504,734

Liabilities:

 

 

 

 

 

 

 

 

Contingent consideration

 

$                       —

 

$                       —

 

$15,800,000

 

$15,800,000

Borrowings

 

 

256,713,396

 

 

256,713,396

Tax receivable agreement

 

 

 

229,228,105

 

229,228,105

Interest rate swap

 

 

9,312,332

 

 

9,312,332

Total liabilities

 

$                       —

 

$266,025,728

 

$245,028,105

 

$511,053,833

 

 

 

 

 

 

 

 

 

 

 

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.

 

 

 

Year Ended

December 31, 2020

 

From July 11, 2019 to December 31, 2019

 

From

January 1, 2019

to July 10, 2019

 

 

(Successor)

 

(Predecessor)

Balance at beginning of period

 

$14,250,000

 

$                       —

 

$1,816,988

Measurement period adjustment

 

6,580,549

 

 

Purchases

 

15,800,000

 

14,250,000

 

Payments

 

(18,320,549)

 

 

(1,816,988)

Accretion expense

 

 

 

Valuation adjustment

 

(2,510,000)

 

 

Balance at end of period

 

$15,800,000

 

$14,250,000

 

$                       —

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 Agreements. See Note 15 for further discussion on the TRA.

 

 

 

 

Year Ended

December 31, 2020

 

From July 11, 2019 to December 31, 2019

 

From

January 1, 2019

to July 10, 2019

 

 

(Successor)

 

(Predecessor)

Balance at beginning of period

 

$67,176,226

 

$                       —

 

$                       —

Purchases

 

149,612,393

 

67,176,226

 

Payments

 

 

 

Accretion expense

 

2,955,148

 

 

Valuation adjustment

 

9,484,338

 

 

Balance at end of period

 

$229,228,105

 

$67,176,226

 

$                       —