XML 40 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value (Tables)
9 Months Ended
Sep. 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 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.

 

 

September 30, 2020

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

182,290,497

 

 

$

 

 

$

 

 

$

182,290,497

 

Restricted cash

 

 

10,388,388

 

 

 

 

 

 

 

 

 

10,388,388

 

Total assets

 

$

192,678,885

 

 

$

 

 

$

 

 

$

192,678,885

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration

 

$

 

 

$

 

 

$

14,800,000

 

 

$

14,800,000

 

Borrowings

 

 

 

 

 

258,067,855

 

 

 

 

 

 

258,067,855

 

Tax receivable agreement

 

 

 

 

 

 

 

 

222,900,327

 

 

 

222,900,327

 

Interest rate swap

 

 

 

 

 

10,131,735

 

 

 

 

 

 

10,131,735

 

Total liabilities

 

$

 

 

$

268,199,590

 

 

$

237,700,327

 

 

$

505,899,917

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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.

 

 

Nine Months Ended

September 30, 2020

 

 

From July 11, 2019 to September 30, 2019

 

 

From

January 1, 2019

to July 10, 2019

 

 

 

(Successor)

 

 

(Predecessor)

 

Balance at beginning of period

 

$

14,250,000

 

 

$

-

 

 

$

1,816,988

 

Purchases

 

 

11,300,000

 

 

 

14,550,000

 

 

 

Payments

 

 

(14,320,549

)

 

 

 

 

 

(1,816,988

)

Accretion expense

 

 

 

 

 

 

Valuation adjustment

 

 

3,570,549

 

 

 

 

 

Balance at end of period

 

$

14,800,000

 

 

$

14,550,000

 

 

$

 

 

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.

 

 

 

Nine Months Ended

September 30, 2020

 

 

From July 11, 2019 to September 30, 2019

 

 

From

January 1, 2019

to July 10, 2019

 

 

 

(Successor)

 

 

(Predecessor)

 

Balance at beginning of period

 

$

67,176,226

 

 

$

 

 

$

 

Purchases

 

 

143,668,304

 

 

 

65,886,701

 

 

 

 

Payments

 

 

 

 

 

 

Accretion expense

 

 

2,571,460

 

 

 

 

 

Valuation adjustment

 

 

9,484,337

 

 

 

 

 

Balance at end of period

 

$

222,900,327

 

 

$

65,886,701

 

 

$