XML 34 R26.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2024
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, 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 Condensed 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.

 

 

 

March 31, 2024

 

($ in thousands)

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

128,318

 

 

$

 

 

$

 

 

$

128,318

 

Restricted cash

 

 

26,512

 

 

 

 

 

 

 

 

 

26,512

 

Other assets

 

 

 

 

 

2,500

 

 

 

 

 

 

2,500

 

Total assets

 

$

154,830

 

 

$

2,500

 

 

$

 

 

$

157,330

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

$

 

 

$

407,550

 

 

$

 

 

$

407,550

 

Tax receivable agreement

 

 

 

 

 

 

 

 

191,244

 

 

 

191,244

 

Total liabilities

 

$

 

 

$

407,550

 

 

$

191,244

 

 

$

598,794

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2023

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

118,096

 

 

$

 

 

$

 

 

$

118,096

 

Restricted cash

 

 

26,049

 

 

 

 

 

 

 

 

 

26,049

 

Other assets

 

 

 

 

 

2,500

 

 

 

 

 

 

2,500

 

Total assets

 

$

144,145

 

 

$

2,500

 

 

$

 

 

$

146,645

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

 

$

 

 

$

375,650

 

 

$

 

 

$

375,650

 

Tax receivable agreement

 

 

 

 

 

 

 

 

188,911

 

 

 

188,911

 

Total liabilities

 

$

 

 

$

375,650

 

 

$

188,911

 

 

$

564,561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Schedule of Rollforward of TRA related to Acquisition and Exchanges of Post-Merger

The following table provides a rollforward of the TRA related to the acquisition and exchanges of Post-Merger Repay Units. See Note 12. Taxation for further discussion on the TRA.

 

 

Three Months Ended March 31,

 

($ in thousands)

 

2024

 

 

2023

 

Balance at beginning of period

 

$

188,911

 

 

$

179,127

 

Purchases

 

 

 

 

 

31

 

Payments

 

 

(580

)

 

 

 

Accretion expense

 

 

3,324

 

 

 

 

Valuation adjustment

 

 

(411

)

 

 

4,538

 

Balance at end of period

 

$

191,244

 

 

$

183,696

 

Schedule of Carrying Value and Estimated Fair Value of Borrowings

The following table provides the carrying value and estimated fair value of borrowings. See Note 9. Borrowings for further discussion on borrowings.

 

 

 

March 31, 2024

 

 

December 31, 2023

 

($ in thousands)

 

Carrying value

 

 

Fair value

 

 

Carrying value

 

 

Fair value

 

2026 Notes

 

$

434,877

 

 

$

407,550

 

 

$

434,166

 

 

$

375,650