XML 51 R31.htm IDEA: XBRL DOCUMENT v3.22.4
INVESTMENTS AND FAIR VALUE DISCLOSURES (Tables)
12 Months Ended
Dec. 31, 2022
Fair Value Disclosures [Abstract]  
Schedule of Components of the Company Investment
The following table presents the components of the Company’s investments:
(dollars in thousands)December 31,
2022
December 31, 2021
Loans, at amortized cost (includes $252,225 and $— of investments in the Company’s products, respectively)
$254,152 $2,310 
Equity investments in the Company's products, equity method46,157 8,522 
Equity investments in the Company's products, at fair value
14,079 — 
Investments in the Company's CLOs, at fair value2,843 — 
Corporate bonds, at fair value— 1,311 
Total$317,231 $12,143 
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis
The tables below summarizes the Company’s assets and liabilities measured at fair value on a recurring basis as of December 31, 2022 and December 31, 2021:
December 31, 2022
(dollars in thousands)Level ILevel IILevel IIITotal
Investments, at Fair Value
Equity investments in the Company's products$— $14,079 $— $14,079 
CLOs— — 2,843 2,843 
Total Assets, at Fair Value$ $14,079 $2,843 $16,922 
Liabilities, at Fair Value
TRA liability$— $— $120,587 $120,587 
Warrant liability— — 8,550 8,550 
Earnout liability— — 172,070 172,070 
Total Liabilities, at Fair Value$ $ $301,207 $301,207 
December 31, 2021
(dollars in thousands)Level ILevel IILevel IIITotal
Investments, at Fair Value
Corporate bonds$— $1,311 $— $1,311 
Liabilities, at Fair Value
TRA liability$— $— $111,325 $111,325 
Warrant liability43,048 — 25,750 68,798 
Earnout liability— — 143,800 143,800 
Total Liabilities, at Fair Value$43,048 $ $280,875 $323,923 
Schedule of Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation The following table sets forth a summary of changes in the fair value of the Level III measurements for the years ended December 31, 2022 and December 31, 2021:
Year Ended December 31, 2022Level III Assets
(dollars in thousands)Investment in CLOs
Beginning balance$— 
Purchases3,738 
Net losses(895)
Ending Balance$2,843 
Change in net unrealized losses on assets still recognized at the reporting date$(895)
Year Ended December 31, 2022Level III Liabilities
(dollars in thousands)TRA LiabilityWarrant LiabilityEarnout LiabilityTotal
Beginning balance$111,325 $25,750 $143,800 $280,875 
Issuances— — 13,782 13,782 
Net losses (gains)9,262 (17,200)14,488 6,550 
Ending Balance$120,587 $8,550 $172,070 $301,207 
Change in net unrealized losses (gains) on liabilities still recognized at the reporting date$9,262 $(17,200)$14,488 $6,550 
Year Ended December 31, 2021Level III Liabilities
(dollars in thousands)TRA LiabilityWarrant LiabilityEarnout LiabilityTotal
Beginning balance$— $— $— $— 
Issuances 101,645 9,131 635,077 745,853 
Settlement of Earnout Securities liability— — (1,325,532)(1,325,532)
Net losses9,680 16,619 834,255 860,554 
Ending Balance$111,325 $25,750 $143,800 $280,875 
Change in net unrealized losses on liabilities still recognized at the reporting date$9,680 $16,619 $— $26,299 
Schedule of Fair Value Measurement Inputs and Valuation Techniques
The following table summarizes the quantitative inputs and assumptions used for the Company’s Level III measurements as of December 31, 2022:
(dollars in thousands)Fair ValueValuation TechniqueSignificant Unobservable InputsRangeWeighted AverageImpact to Valuation from an Increase in Input
Assets
CLOs$2,843 Discounted cash flowYield16 %-19%17 %Decrease
Liabilities
TRA liability$120,587 Discounted cash flowDiscount Rate11 %-11%11 %Decrease
Warrant liability8,550 Monte Carlo SimulationVolatility34 %-34%34 %Increase
Earnout liability:
Oak Street Earnouts158,497 Monte Carlo SimulationRevenue Volatility50 %-50%50 %Increase
Discount Rate17 %17%17 %Decrease
Wellfleet Earnouts13,573 Discounted cash flowDiscount Rate%-6%%Decrease
172,070 
Total Liabilities, at Fair Value$301,207 
The following table summarizes the quantitative inputs and assumptions used for the Company’s Level III measurements as of December 31, 2021:
(dollars in thousands)Fair ValueValuation TechniqueSignificant Unobservable InputsRangeWeighted AverageImpact to Valuation from an Increase in Input
TRA liability$111,325 Discounted cash flowDiscount rate10 %-10%10 %Decrease
Warrant liability25,750 Monte Carlo simulationVolatility26 %-26%26 %Increase
Earnout liability:
Oak Street Earnouts143,800 Monte Carlo simulationRevenue volatility38 %-38%38 %Increase
Discount rate15 %-15%15 %Decrease
Total Liabilities, at Fair Value$280,875