XML 67 R38.htm IDEA: XBRL DOCUMENT v3.23.3
Fair Value Measurements (Tables)
3 Months Ended 12 Months Ended
Jun. 30, 2023
Mar. 31, 2023
Fair Value Disclosures [Abstract]    
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis The composition of investments recorded at fair value by holder is included in the table below (in thousands):
 
    
June 30, 2023
    
March 31, 2023
 
    
Ben
    
Customer

ExAlt Trusts
    
Ben
    
Customer

ExAlt Trusts
 
Alternative assets
   $ —      $ 374,603    $ —      $ 385,851
Public equity securities and option
     1,690      5,023      4,742      8,087
Debt securities
available-for-sale
     656      80,532      620      76,278
Other equity securities
     —          26,786      —          21,643
  
 
 
    
 
 
    
 
 
    
 
 
 
Total investments, at fair value
   $ 2,346    $ 486,944    $ 5,362    $ 491,859
  
 
 
    
 
 
    
 
 
    
 
 
 
The Company’s financial assets and liabilities carried at fair value on a recurring basis, including the level in the fair value hierarchy, on June 30, 2023 and March 31, 2023 are presented below.
 
    
As of June 30, 2023
 
(Dollars in thousands)
  
Level 1
    
Level 2
    
Level 3
    
Total
 
Assets:
                                   
Public equity securities
   $ 5,051      $ —        $ —        $ 5,051  
Put options
     1,663        —          —          1,663  
Debt securities
available-for-sale
                                   
Corporate debt securities (L Bonds)
     —          78,007        —          78,007  
Other debt securities
     —          998        2,183        3,181  
Liabilities:
                                   
Warrant liability
     1,128        —          —          1,128  
Prepaid forward liability
     92        —          —          92  
Derivative liability
     —          —          2,095        2,095  
    
As of March 31, 2023
 
(Dollars in thousands)
  
Level 1
    
Level 2
    
Level 3
    
Total
 
Assets:
                                   
Public equity securities
   $ 8,837      $ —        $ —        $ 8,837  
Put options
     3,991        —          —          3,991  
Debt securities
available-for-sale
                                   
Corporate debt securities (L Bonds)
     —          73,822        —          73,822  
Other debt securities
     —          998        2,078        3,076  
Liabilities:
                                   
Derivative liability
     —          —          3,513        3,513  
The Company’s financial assets and liabilities carried at fair value on a recurring basis, including the level in the fair value hierarchy, on March 31, 2023 and March 31, 2022 are presented below.
 
     As of March 31, 2023  
(Dollars in thousands)
   Level 1      Level 2      Level 3      Total  
Assets:
           
Public equity securities
   $ 8,837    $ —      $ —      $ 8,837
Put options
     3,991      —          —          3,991
Debt securities
available-for-sale
           
Corporate debt securities (L Bonds)
     —          73,822      —          73,822
Other debt securities
     —          998      2,078      3,076
Liabilities:
           
Derivative liability
     —          —          3,513      3,513
 
     As of March 31, 2022  
(Dollars in thousands)
   Level 1      Level 2      Level 3      Total  
Assets:
           
Public equity securities
   $ 69,769    $ —      $ —      $ 69,769
Debt securities
available-for-sale
           
Corporate debt securities (L Bonds)
     —          74,295      —          74,295
Other debt securities
     —          998      3,000      3,998
Liabilities:
           
Derivative liability
     —          —          8,108      8,108
Schedule of Reconciliation of Gain (Loss) on Investments
A reconciliation of gain (loss) on financial instruments, net for each of the periods presented herein is included in the tables below (in thousands):
 
    
Three Months Ended

June 30,
 
    
2023
    
2022
 
Public equity securities:
                 
Related party equity securities
   $ (3,566    $ (14,805
Other public equity securities
     (220      (514
Put options
     (2,328      1,764  
Warrant liability
     1,485         
Prepaid forward liability
     (92       
Derivative liability
     1,418        (1,475
Other equity securities
     (158      3,010  
    
 
 
    
 
 
 
Gain (loss) on financial instruments, net
   $ (3,461    $ (12,020
    
 
 
    
 
 
 
A reconciliation of gain (loss) on financial instruments, net for each of the periods presented herein is included in the tables below (in thousands):
 
     Year Ended
March 31,
    Three Months Ended
March 31,
    Year Ended
December 31,
 
     2023     2022     2021     2021     2020  
                
(unaudited)
             
Public equity securities
          
Related party equity securities
   $ (63,536   $ (56,011   $ —     $ 37,012   $ (22,913
Other public equity securities
     523     —         —         —         —    
Put options
     (3,460     —         (2,180     (5,175     (7,757
Derivative liability
     4,595     —         —         —         —    
Other equity securities
     10,457     —         —         —         —    
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Gain (loss) on financial instruments, net
   $ (51,421   $ (56,011   $ (2,180   $ 31,837   $ (30,670
  
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Fair Value Measurement Inputs and Valuation Techniques The following table provides quantitative information about the significant unobservable inputs used in the fair value measure of the Level 3 other debt securities (dollars in thousands):
 
   
Fair Value
   
Valuation

Methodology
 
Unobservable Inputs
 
Range
 
Weighted

Average
June 30, 2023
  $ 2,183   Market Approach   Enterprise
value-to-revenue
multiple
 
0.2x - 18.9x
  1.74x
March 31, 2023
  $ 2,078   Market Approach   Enterprise
value-to-revenue
multiple
 
0.2x - 18.9x
  1.74x
 
The following table provides quantitative information about the significant unobservable inputs used in the fair value measurement of the Level 3 derivative liability at inception and period end (dollars in thousands):
 
    
Fair Value
    
Valuation

Methodology
    
Unobservable Inputs
  
Range of

Targets
June 30, 2023
   $ 2,095      Discounted cash flow      Alternative asset beta to equity markets   
0.42 - 1.67
         Alternative asset market discount rate    0.10
         Distribution rate   
0.03 - 0.06
         Equity market risk premiums    0.07
         Net asset value volatilities   
0.09 - 0.84
         Enhanced return discount rate    0.12
March 31, 2023
   $ 3,513      Discounted cash flow      Alternative asset beta to equity markets   
0.42 - 1.67
         Alternative asset market discount rate    0.10
         Distribution rate   
0.03 - 0.06
         Equity market risk premiums    0.07
         Net asset value volatilities   
0.09 - 0.84
         Enhanced return discount rate    0.12
The following table provides quantitative information about the significant unobservable inputs used in the fair value measure of the Level 3 other debt securities (dollars in thousands):
 
    Fair Value    
Valuation
Methodology
 
Unobservable Inputs
 
Range
  Weighted
Average
March 31, 2023     $2,078   Market Approach  
Enterprise value-to-revenue
multiple
  0.2x – 18.9x   1.74x
March 31, 2022     $3,000   Market Approach  
Enterprise value-to-revenue
multiple
  0.2x – 18.9x   1.73x
The following table provides quantitative information about the significant unobservable inputs used in the fair value measurement of the Level 3 derivative liability at period end (dollars in thousands):
 
    Fair Value    
Valuation Methodology
 
Unobservable Inputs
  Range of Targets
March 31, 2023     $3,513     Discounted cash flow   Alternative asset beta to equity markets   0.42 – 1.67
                Alternative asset market discount rate   0.10
                Distribution rate   0.03 – 0.06
                Equity market risk premiums   0.07
                Net asset value volatilities   0.09 – 0.84
                Enhanced return discount rate   0.12
March 31, 2022     $8,108     Discounted cash flow   Alternative asset beta to equity markets   0.51 – 1.69
                Alternative asset market discount rate   0.08
                Distribution rate   0.03 – 0.07
                Equity market risk premiums   0.08
                Net asset value volatilities   0.09 – 0.38
                Enhanced return discount rate   0.12
The following table provides information regarding the unobservable inputs utilized in determining the fair value of the
non-recurring
Level 3 measurement as of December 1, 2021:
 
(Dollars in thousands)
                       
Level 3 Class
   Fair Value at
December 1,
2021
     Valuation Technique    Unobservable Input    Target  
Preferred A.0    $ 249,907      Interpolation    Discount rate      28.26
                   Preferred rate of return      6.00
    
 
 
    
 
  
 
  
 
 
 
Preferred A.1    $ 961,801      Interpolation    Discount rate      29.26
                   Preferred rate of return      5.78
                   Growth rate      4.00
    
 
 
    
 
  
 
  
 
 
 
Preferred B.2    $ 358,515      Interpolation    Discount rate      29.30
                   Preferred rate of return      5.09
                   Growth rate      4.00
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation
The following table reconciles the beginning and ending fair value of our Level 3 other debt securities:
 
(Dollars in thousands)
  
Three Months Ended

June 30,
 
    
2023
    
2022
 
Beginning balance
   $ 2,078    $ 3,000
Gains (losses) recognized in accumulated other comprehensive income (loss)
(1)
     105      (52
  
 
 
    
 
 
 
Ending balance
   $ 2,183    $ 2,948
  
 
 
    
 
 
 
 
(1)
Recorded in unrealized gain (loss) on
available-for-sale
debt securities.
The following table reconciles the beginning and ending fair value of our Level 3 other debt securities:
 
(Dollars in thousands)
   Year Ended
March 31,
     Three Months
Ended
March 31,
     Year Ended
December 31,
 
     2023      2022      2021      2020  
Beginning balance
   $ 3,000    $ 3,000    $ 1,687    $
Initial fair value of financial instrument
                          1,687
Gains (losses) recognized in accumulated other comprehensive income
(loss)
(1)
     (922             1,313       
  
 
 
    
 
 
    
 
 
    
 
 
 
Ending balance
   $ 2,078    $ 3,000    $ 3,000    $ 1,687
  
 
 
    
 
 
    
 
 
    
 
 
 
 
(1)
Recorded in unrealized gain (loss) on
available-for-sale
debt securities.
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation
The following table reconciles the beginning and ending fair value of our Level 3 derivative liability:
 
    
Three Months Ended

June 30,
 
    
2023
    
2022
 
Beginning balance
   $ 3,513    $ 8,108
(Gains) losses recognized in earnings
(1)
     (1,418      1,475
  
 
 
    
 
 
 
Ending balance
   $ 2,095    $ 9,583
  
 
 
    
 
 
 
 
(1)
Recorded in (Gain) loss on financial instruments, net.
The following table reconciles the beginning and ending fair value of our Level 3 derivative liability:

 
  
Year Ended
March 31,
2023
 
  
Three Months
Ended
March 31,
2022
 
Beginning balance
   $ 8,108      $  
Initial fair value of financial instrument
            8,108  
(Gains) losses recognized in earnings
(1)
     (4,595       
    
 
 
    
 
 
 
Ending balance
   $ 3,513      $ 8,108  
    
 
 
    
 
 
 
 
(1)
Recorded in (gain) loss on financial instruments, net.
The following table reconciles the beginning and ending fair value of our Level 3 repurchase options:
 

 
  
Year Ended
December 31,
2020
 
(Dollars in thousands)
  
 
 
Beginning balance
   $ (61,664
Total gain in earnings
     61,664  
    
 
 
 
Ending balance
   $  
    
 
 
 
Fair Value Disclosure of Asset and Liability Not Measured at Fair Value
The carrying amounts and estimated fair values of the Company’s financial instruments not recorded at fair value as of June 30, 2023 and March 31, 2023, were as noted in the table below:
 
   
As of June 30, 2023
 
(Dollars in thousands)
  Level in Fair
Value Hierarchy
    Carrying Amount     Estimated Fair
Value
 
Financial assets:
     
Cash and cash equivalents
    1     $ 3,057   $ 3,057
Restricted cash
    1       821     821
Financial liabilities:
     
Customer ExAlt Trusts loan payable, net
    2       49,529     54,986
Debt due to related parties
    2       100,072     96,558
Accounts payable and accrued expenses
    1       93,413     93,413
 
   
As of March 31, 2023
 
(Dollars in thousands)
  Level in Fair
Value Hierarchy
    Carrying Amount     Estimated Fair
Value
 
Financial assets:
     
Cash and cash equivalents
    1     $ 8,726   $ 8,726
Restricted cash
    1       819     819
Financial liabilities:
     
Customer ExAlt Trusts loan payable, net
    2       52,129     56,635
Debt due to related parties
    2       99,314     96,465
Accounts payable and accrued expenses
    1       65,724     65,724
 
Schedule of Goodwill
The change in goodwill at each reporting unit was as follows:
 
    
March 31, 2023
    
Impairment
    
June 30, 2023
 
Ben Liquidity
   $ 1,725,880    $ (901,000    $ 824,880
Ben Custody
     594,219      (195,305      398,914
Ben Insurance
     37,942             37,942
Ben Markets
     9,885             9,885
  
 
 
    
 
 
    
 
 
 
Total Goodwill
   $ 2,367,926    $ (1,096,305    $ 1,271,621