XML 41 R29.htm IDEA: XBRL DOCUMENT v3.21.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 2021
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 the Company’s 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, 2021

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

120,400,640

 

 

$

 

 

$

 

 

$

120,400,640

 

Restricted cash

 

 

20,138,233

 

 

 

 

 

 

 

 

 

20,138,233

 

Total assets

 

$

140,538,873

 

 

$

 

 

$

 

 

$

140,538,873

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

17,800,000

 

 

$

17,800,000

 

Borrowings

 

 

 

 

 

427,950,300

 

 

 

 

 

 

427,950,300

 

Tax receivable agreement

 

 

 

 

 

 

 

 

234,964,662

 

 

 

234,964,662

 

Total liabilities

 

$

 

 

$

427,950,300

 

 

$

252,764,662

 

 

$

680,714,962

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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,

 

 

 

2021

 

 

2020

 

Balance at beginning of period

 

$

15,800,000

 

 

$

14,250,000

 

Measurement period adjustment

 

 

 

 

 

6,580,549

 

Purchases

 

 

1,500,000

 

 

 

10,800,000

 

Payments

 

 

(948,786

)

 

 

(14,320,549

)

Accretion expense

 

 

 

 

 

Valuation adjustment

 

 

1,448,786

 

 

 

740,000

 

Balance at end of period

 

$

17,800,000

 

 

$

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 and exchanges of Post-Merger Repay Units. See Note 15 for further discussion on the TRA.

 

 

 

Six Months Ended June 30,

 

 

 

2021

 

 

2020

 

Balance at beginning of period

 

$

229,228,105

 

 

$

67,176,226

 

Purchases

 

 

2,424,107

 

 

 

29,822,986

 

Payments

 

 

 

 

Accretion expense

 

 

1,522,939

 

 

 

1,096,084

 

Valuation adjustment

 

 

1,789,511

 

 

 

9,484,337

 

Balance at end of period

 

$

234,964,662

 

 

$

107,579,633