DRSLTR 1 filename1.htm DRSLTR
LOGO       LOGO

 

 

September 10, 2021

VIA EDGAR AND ELECTRONIC MAIL

United States Securities and Exchange Commission

Division of Corporation Finance

Mail Stop 3628

100 F Street, N.E.

Washington, D.C. 20549

 

  Re:

Supplemental Response

P10, Inc.

Amendment No. 2 to

Draft Registration Statement on Form S-1

Submitted May 13, 2021

CIK No. 0001841968

This letter sets forth the supplemental response of P10, Inc., a Delaware corporation (the “Company”), in response to a request by the staff of the Division of Corporation Finance (the “Staff”) for additional information responsive to Comment No. 1 in the comment letter, dated June 23, 2021, of the Staff with respect to the draft Amendment No. 2 to Registration Statement on Form S-1, CIK No. 0001841968, submitted confidentially to the Securities and Exchange Commission on May 13, 2021. In order to facilitate your review, we have reproduced Comment No. 1 in its entirety, with the Company’s supplemental response set out below the comment.

 

LOGO         LOGO


September 10, 2021

Page 2

 

Comment 1

 

1.

We note your response to comment 11 and your disclosure on page 71 that the 67%-33% economic ownership split was based on the relative fair market values of the assets contributed by each of ECG and ECP, as determined by management. Please tell us why you used the fair market value of gross assets as the basis for the economic ownership and how you considered whether using net assets is more appropriate noting that the information provided in response 10 shows ECG contributed net liabilities with a carrying value of $0.6 million and ECP contributed net assets with a carrying value of $20.6 million.


September 10, 2021

Page 3

 

Supplemental Response:

 

                               ECG              
     ECP contributed                   ECG contributed     Balance Sheet              
     to Enhanced PC      ECP            to Enhanced PC     Changes     ECG        
     December 14,      Fair Value     ECP      December 14,     December 14-31,     Fair Value     ECG  
     2020      Adjustments     Fair Value      2020     2021     Adjustments     Fair Value  

Assets

                

Cash and cash equivalents

   $ 6,584,577      $ —       $ 6,584,577      $ 1,011,055     $ 10,927,936     $ —       $ 11,938,991  

Restricted cash

     —          —         —          1,216,640       —         —         1,216,640  

Due from Related Party

     —          —         —          —         35,143       —         35,143  

Accounts receivable

     —          —         —          —         —         —         —    

Interest Receivable

     330,045        —         330,045        3,116,086       315,364       (2,916,755 )(1)      514,695  

Prepaid management fees

     —          —         —          —         —         —         —    

Credit Enhancement Fee

     101,520        (101,520 )(2)      —          687,270       (13,589     (673,681 )(2)      —    

State NMTC notes receivable

     —          —         —          13,187,738       —         12,649,262 (3)      25,837,000  

Investments (at fair value)

     24,825,521        —         24,825,521        56,560,086       —         12,860,302 (4)      69,420,388  

Investment in Sub

     —          —         —          —         —         —         —    

Investment in Unconsolidated Sub

     1,406,323        —         1,406,323        534       —         —         534  

Investment in allocable state tax credits

     —          —         —          —         —         —         —    

Payment Undertaking Agreement

     17,252,997        (17,252,997 )(5)      —          —         19,862       —   (5)      19,862  

Other assets

     —          —         —          —         —         —         —    

Earned premium tax credits

     41,303,735        (41,303,735 )(6)      —          —         334,655       (334,655 )(6)      —    

Deferred premium tax credits

     —          —         —          —         44,670,666       (44,670,666 )(7)      —    

Goodwill

     —          —         —          —         5,995,081       (5,995,081 )(8)      —    

Identifiable Intanglible Assets

     —          —         —          —         —         —         —    

Debt Issuance Costs

     332,991        (332,991     —          210,562       —         (210,562     —    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 92,137,709      $ (58,991,243   $ 33,146,466      $ 75,989,971     $ 62,285,118     $ (29,291,836   $ 108,983,253  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Liabilities and equity

                

Accrued Interest Payable

   $ 1,131,764      $ (1,131,764   $ —        $ 2,000,058     $ 573,691     $ (1,173,226     1,400,523  

Accrued Expenses

     67,428        —         67,428        72,919       100,000       —         172,919  

Current Tax—FIN 48

     —          —         —          —         —         —         —    

Unearned Management Fees

     —          —         —          —         —         —         —    

Due to Related Party

     —          —         —          125,000       —         —         125,000  

State tax credit deposits

     —          —         —          —         —         —         —    

Revolving credit facility state tax credits, net

     —          —         —          —         —         —         —    

Tax credit notes payable

     65,668,078        (65,668,078 )(9)      —          27,499,531       (472,246     (27,027,285 )(9)      —    

State program notes payable

     —          —         —          34,590,803       (27,662,110     71,307 (10)      7,000,000  

Investment firm notes payable

     —          —         —          —         38,521,215       1,478,785 (10)      40,000,000  

Redemption notes payable

     —          —         —          —         —         —         —    

Accrued Profits Interests

     4,677,775        —         4,677,775        —         3,327,000       —         3,327,000  

Unearned Premium Tax Credits

     —          —         —          9,318,333       —         (9,318,333 )(9)      —    

Deferred Tax Liability

     —          —         —          —         —         —         —    

State program obligation

     —          —         —          3,012,448       —         (3,012,448 )(4)      —    
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

   $ 71,545,045      $ (66,799,842   $ 4,745,203      $ 76,619,092     $ 14,387,550     $ (38,981,200   $ 52,025,442  

Equity

                

Member’s equity

     20,222,300        7,808,599       28,030,899        (6,633,209     47,897,568       9,689,364       50,953,723  

Minority Interest

     370,364        —         370,364        6,004,088       —         —         6,004,088  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total equity

     20,592,664        7,808,599       28,401,263        (629,121     47,897,568       9,689,364       56,957,811  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and member’s equity

   $ 92,137,709      $ (58,991,243   $ 33,146,466      $ 75,989,971     $ 62,285,118     $ (29,291,836   $ 108,983,253  
  

 

 

    

 

 

   

 

 

    

 

 

   

 

 

   

 

 

   

 

 

 
             ECP & ECG Ownership Split at FV      
    
ECP Net Assets at FV (Total
Equity)
 
 
  $ 28,401,263        33.3      
    
ECG Net Assets at FV (Total
Equity)
 
 
    56,957,811        66.7      
       

 

 

          
     Total     $ 85,359,074           

Adjustment Notes:

 

(1)

Remove interest receivable associated with UT and NV NMTC receivables that is captured in the state NMTC notes receivable to avoid double counting

 

(2)

Remove deferred charge for credit enhancement fee prepaid

 

(3)

Adjust to future realizable value of UT & NV assets flowing through the note structure

 

(4)

Remove Jobs for Texas assets that are attributable to the TX Dept of Agriculture & add TN, PA and RI projects per Sale & Purchase Agreement

 

(5)

Remove PUA used to defease tax credit debt and associated accrued interest

 

(6)

Remove tax credits used to defease tax credit debt and associated accrued interest

 

(7)

Remove Intangible recorded in business combination (offsets tax credits)

 

(8)

Remove Intangible recorded in business combination for Goodwill

 

(9)

Remove tax credit notes defeased through use of PUA & tax credits by Investors

 

(10)

Remove unamortized debt issuance costs to state at Face Value of the obligation

The Company would appreciate receiving any further questions or comments that the Staff may have regarding this letter at the Staff’s earliest convenience and hope, that the Staff is satisfied with the response to the Staff’s request for supplemental information. If you have any questions regarding the contents of this letter, please do not hesitate to contact me at the above number.

Sincerely,

/s/ Adam W. Finerman

Adam W. Finerman