| | |
Price to Public
|
| | Underwriting Discounts and Commissions(1) |
| | Proceeds, Before Expenses, to Us |
|
Per Share | | | $ 49.00 | | | $2.6215 | | | $46.3785 | |
Total | | | $ 1,205,400,000 | | | $64,488,900 | | | $1,140,911,100 | |
| Morgan Stanley | | |
Goldman Sachs & Co. LLC
|
| |
Allen & Company LLC
|
|
| RBC Capital Markets | | |
Credit Suisse
|
| |
Barclays
|
|
| Truist Securities | | |
Siebert Williams Shank
|
| |
Deutsche Bank Securities
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 18 | | | |
| | | | 21 | | | |
| | | | 24 | | | |
| | | | 66 | | | |
| | | | 68 | | | |
| | | | 70 | | | |
| | | | 71 | | | |
| | | | 72 | | | |
| | | | 75 | | | |
| | | | 78 | | | |
| | | | 81 | | | |
| | | | 122 | | | |
| | | | 152 | | | |
| | | | 159 | | | |
| | | | 171 | | | |
| | | | 176 | | | |
| | | | 180 | | | |
| | | | 189 | | | |
| | | | 193 | | | |
| | | | 195 | | | |
| | | | 206 | | | |
| | | | 206 | | | |
| | | | 207 | | | |
| | | | F-1 | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Consolidated Statements of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Merchant network revenue
|
| | | $ | 132,363 | | | | | $ | 256,752 | | | | | $ | 36,389 | | | | | $ | 93,265 | | |
Virtual card network revenue
|
| | | | 7,911 | | | | | | 19,340 | | | | | | 3,601 | | | | | | 5,958 | | |
Interest income
|
| | | | 119,404 | | | | | | 186,730 | | | | | | 40,168 | | | | | | 54,237 | | |
Gain (loss) on sales of loans
|
| | | | (440) | | | | | | 31,907 | | | | | | 5,725 | | | | | | 16,434 | | |
Servicing income
|
| | | | 5,129 | | | | | | 14,799 | | | | | | 2,064 | | | | | | 4,084 | | |
Total revenues, net
|
| | | $ | 264,367 | | | | | $ | 509,528 | | | | | $ | 87,947 | | | | | $ | 173,978 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on loan purchase commitment
|
| | | $ | 73,383 | | | | | $ | 161,452 | | | | | $ | 19,961 | | | | | $ | 65,868 | | |
Provision for credit losses
|
| | | | 78,025 | | | | | | 105,067 | | | | | | 24,844 | | | | | | 40,267 | | |
Funding costs
|
| | | | 25,895 | | | | | | 32,316 | | | | | | 8,128 | | | | | | 10,352 | | |
Processing and servicing(1)
|
| | | | 32,669 | | | | | | 49,831 | | | | | | 9,695 | | | | | | 13,498 | | |
Technology and data analytics(1)
|
| | | | 76,071 | | | | | | 122,378 | | | | | | 25,368 | | | | | | 33,768 | | |
Sales and marketing(1)
|
| | | | 16,863 | | | | | | 25,044 | | | | | | 5,219 | | | | | | 22,582 | | |
General and administrative(1)
|
| | | | 88,902 | | | | | | 121,230 | | | | | | 27,704 | | | | | | 32,266 | | |
Total operating expenses
|
| | | | 391,808 | | | | | | 617,318 | | | | | | 120,919 | | | | | | 218,601 | | |
Operating loss
|
| | | $ | (127,441) | | | | | $ | (107,790) | | | | | $ | (32,972) | | | | | $ | (44,623) | | |
Other income (expense), net
|
| | | | 7,022 | | | | | | (4,432) | | | | | | 2,273 | | | | | | 29,445 | | |
Loss before income taxes
|
| | | $ | (120,419) | | | | | $ | (112,222) | | | | | $ | (30,699) | | | | | $ | (15,178) | | |
Income tax expense
|
| | | | (36) | | | | | | (376) | | | | | | (96) | | | | | | (97) | | |
Net loss
|
| | | $ | (120,455) | | | | | $ | (112,598) | | | | | $ | (30,795) | | | | | $ | (15,275) | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Processing and servicing
|
| | | $ | 132 | | | | | $ | 82 | | | | | $ | (5) | | | | | $ | 26 | | |
Technology and data analytics
|
| | | | 13,913 | | | | | | 12,285 | | | | | | 3,327 | | | | | | 2,213 | | |
Sales and marketing
|
| | | | 4,179 | | | | | | 4,040 | | | | | | 1,291 | | | | | | 760 | | |
General and administrative
|
| | | | 22,647 | | | | | | 13,682 | | | | | | 3,812 | | | | | | 3,204 | | |
Total stock-based compensation expense
|
| | | $ | 40,871 | | | | | $ | 30,089 | | | | | $ | 8,425 | | | | | $ | 6,203 | | |
|
| | |
As of September 30, 2020
|
| |||||||||||||||
| | |
Actual(4)
|
| |
Pro Forma(1)(4)
|
| |
Pro Forma as
Adjusted(2)(3)(4) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 684,423 | | | | | $ | 684,423 | | | | | $ | 1,819,268 | | |
Loans held for investment
|
| | | | 1,414,157 | | | | | | 1,414,157 | | | | | | 1,414,157 | | |
Total assets
|
| | | | 2,250,549 | | | | | | 2,453,483 | | | | | | 3,586,020 | | |
Notes issued by securitization trusts(4)
|
| | | | 498,921 | | | | | | 498,921 | | | | | | 498,921 | | |
Funding debt
|
| | | | 698,892 | | | | | | 698,892 | | | | | | 698,892 | | |
Redeemable convertible preferred stock
|
| | | | 1,327,163 | | | | | | — | | | | | | — | | |
Total stockholders’ (deficit) equity
|
| | | | (348,112) | | | | | | 1,181,985 | | | | | | 2,316,777 | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except per consumer data)
|
| |||||||||||||||||||||
Gross Merchandise Volume (GMV) ($)(1)
|
| | | | 2,620,059 | | | | | | 4,637,220 | | | | | | 861,306 | | | | | | 1,475,929 | | |
Active Consumers(2)
|
| | | | 2,045 | | | | | | 3,618 | | | | | | 2,383 | | | | | | 3,882 | | |
Transactions per Active Consumer (x)(3)
|
| | | | 2.0 | | | | | | 2.1 | | | | | | 2.0 | | | | | | 2.2 | | |
| | |
As of September 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma As Adjusted
|
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 684,423 | | | | | $ | 684,423 | | | | | $ | 1,819,268 | | |
Notes issued by securitization trusts(1)
|
| | | | 498,921 | | | | | | 498,921 | | | | | | 498,921 | | |
Redeemable convertible preferred stock, $0.00001 par value
per share: 151,573,897 shares authorized, 148,384,433 shares issued and outstanding, actual; no shares authorized, issued and outstanding, pro forma and pro forma as adjusted |
| | | | 1,327,163 | | | | | | — | | | | | | — | | |
Stockholders’ deficit: | | | | | | | | | | | | | | | | | | | |
Common stock, $0.00001 par value per share, 287,000,000
shares authorized, 53,031,446 shares issued and outstanding, actual; no shares authorized, no shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Class A common stock, par value $0.00001 per share: no shares authorized, issued and outstanding, actual; 3,030,000,000 shares authorized, 96,746,330 shares issued and outstanding, pro forma; and 3,030,000,000 shares authorized, 121,346,330 shares issued and outstanding, pro forma as adjusted
|
| | | | — | | | | | | 1 | | | | | | 1 | | |
Class B common stock, par value $0.00001 per share: no
shares authorized, issued and outstanding, actual; 140,000,000 shares authorized, 121,400,441 shares issued and outstanding, pro forma; and pro forma as adjusted |
| | | | — | | | | | | 1 | | | | | | 1 | | |
Additional paid-in capital
|
| | | | 114,226 | | | | | | 1,660,898 | | | | | | 2,795,690 | | |
Accumulated deficit
|
| | | | (462,442) | | | | | | (479,019) | | | | | | (479,019) | | |
Accumulated other comprehensive loss
|
| | | | 104 | | | | | | 104 | | | | | | 104 | | |
Total stockholders’ (deficit) equity
|
| | | $ | (348,112) | | | | | $ | 1,181,985 | | | | | $ | 2,316,777 | | |
Total capitalization(2)
|
| | | $ | 1,477,972 | | | | | $ | 1,680,906 | | | | | $ | 2,815,698 | | |
|
Initial public offering price
|
| | | | | | | | | $ | 49.00 | | |
|
Historical net tangible book value (deficit) per share as of September 30, 2020
|
| | | $ | (7.64) | | | | | | | | |
|
Increase per share attributable to pro forma adjustments
|
| | | $ | 11.87 | | | | | | | | |
|
Pro forma net tangible book value per share as of September 30, 2020
|
| | | $ | 4.23 | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors participating in this offering
|
| | | $ | 4.24 | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 8.47 | | |
|
Dilution per share to new investors participating in this offering
|
| | | | | | | | | $ | 40.53 | | |
|
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Existing stockholders
|
| | | | 218,146,771 | | | | | | 89.9% | | | | | $ | 1,414,126 | | | | | | 54.0% | | | | | $ | 6.48 | | |
New investors
|
| | | | 24,600,000 | | | | | | 10.1% | | | | | $ | 1,205,400 | | | | | | 46.0% | | | | | $ | 49.00 | | |
Total
|
| | | | 242,746,771 | | | | | | 100.0% | | | | | $ | 2,619,526 | | | | | | 100.0% | | | | | $ | 10.79 | | |
| | |
Fiscal Year Ended June 30,
|
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Consolidated Statements of Operations Data | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Merchant network revenue
|
| | | $ | 132,363 | | | | | $ | 256,752 | | | | | $ | 36,389 | | | | | $ | 93,265 | | |
Virtual card network revenue
|
| | | | 7,911 | | | | | | 19,340 | | | | | | 3,601 | | | | | | 5,958 | | |
Interest income(1)
|
| | | | 119,404 | | | | | | 186,730 | | | | | | 40,168 | | | | | | 54,237 | | |
Gain (loss) on sales of loans(1)
|
| | | | (440) | | | | | | 31,907 | | | | | | 5,725 | | | | | | 16,434 | | |
Servicing income
|
| | | | 5,129 | | | | | | 14,799 | | | | | | 2,064 | | | | | | 4,084 | | |
Total revenues, net
|
| | | $ | 264,367 | | | | | $ | 509,528 | | | | | $ | 87,947 | | | | | $ | 173,978 | | |
Operating expenses(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on loan purchase commitment
|
| | | $ | 73,383 | | | | | $ | 161,452 | | | | | $ | 19,961 | | | | | $ | 65,868 | | |
Provision for credit losses
|
| | | | 78,025 | | | | | | 105,067 | | | | | | 24,844 | | | | | | 40,267 | | |
Funding costs
|
| | | | 25,895 | | | | | | 32,316 | | | | | | 8,128 | | | | | | 10,352 | | |
Processing and servicing
|
| | | | 32,669 | | | | | | 49,831 | | | | | | 9,695 | | | | | | 13,498 | | |
Technology and data analytics
|
| | | | 76,071 | | | | | | 122,378 | | | | | | 25,368 | | | | | | 33,768 | | |
Sales and marketing
|
| | | | 16,863 | | | | | | 25,044 | | | | | | 5,219 | | | | | | 22,582 | | |
General and administrative
|
| | | | 88,902 | | | | | | 121,230 | | | | | | 27,704 | | | | | | 32,266 | | |
Total operating expenses
|
| | | | 391,808 | | | | | | 617,318 | | | | | | 120,919 | | | | | | 218,601 | | |
Operating loss
|
| | | $ | (127,441) | | | | | $ | (107,790) | | | | | $ | (32,972) | | | | | $ | (44,623) | | |
Other income (expense), net
|
| | | | 7,022 | | | | | | (4,432) | | | | | | 2,273 | | | | | | 29,445 | | |
Loss before income taxes
|
| | | $ | (120,419) | | | | | $ | (112,222) | | | | | $ | (30,699) | | | | | $ | (15,178) | | |
Income tax expense
|
| | | | (36) | | | | | | (376) | | | | | | (96) | | | | | | (97) | | |
Net loss
|
| | | $ | (120,455) | | | | | $ | (112,598) | | | | | $ | (30,795) | | | | | $ | (15,275) | | |
Excess return to preferred stockholders on repurchase
|
| | | | (14,113) | | | | | | (13,205) | | | | | | — | | | | | | — | | |
Net loss attributable to common stockholders
|
| | | $ | (134,568) | | | | | $ | (125,803) | | | | | $ | (30,699) | | | | | $ | (15,275) | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (2.84) | | | | | $ | (2.63) | | | | | $ | (0.63) | | | | | $ | (0.24) | | |
| | |
Fiscal Year Ended June 30,
|
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 47,345,328 | | | | | | 47,856,720 | | | | | | 48,403,021 | | | | | | 64,778,024 | | |
Diluted
|
| | | | 47,345,328 | | | | | | 47,856,720 | | | | | | 48,403,021 | | | | | | 68,256,189 | | |
Pro forma net loss per share attributable to common stockholders (unaudited):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | (0.73) | | | | | | | | | | | $ | (0.09) | | |
Diluted
|
| | | | | | | | | $ | (0.73) | | | | | | | | | | | $ | (0.23) | | |
Pro forma weighted-average common shares outstanding (unaudited):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | 171,764,609 | | | | | | | | | | | | 206,495,264 | | |
Diluted
|
| | | | | | | | | | 171,764,609 | | | | | | | | | | | | 209,973,429 | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Balance at the beginning of the period
|
| | | $ | 5,201 | | | | | $ | 13,068 | | | | | $ | 13,068 | | | | | $ | 28,659 | | |
Additions from loans purchased, net of refunds
|
| | | | 70,700 | | | | | | 157,426 | | | | | | 20,890 | | | | | | 58,143 | | |
Amortization of discount
|
| | | | (21,833) | | | | | | (35,251) | | | | | | (7,406) | | | | | | (14,770) | | |
Unamortized discount released on loans sold
|
| | | | (41,000) | | | | | | (106,584) | | | | | | (12,682) | | | | | | (15,997) | | |
Balance at the end of the period
|
| | | $ | 13,068 | | | | | $ | 28,659 | | | | | $ | 13,870 | | | | | $ | 56,035 | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Processing and servicing
|
| | | $ | 132 | | | | | $ | 82 | | | | | $ | (5) | | | | | $ | 26 | | |
Technology and data analytics
|
| | | | 13,913 | | | | | | 12,285 | | | | | | 3,327 | | | | | | 2,213 | | |
Sales and marketing
|
| | | | 4,179 | | | | | | 4,040 | | | | | | 1,291 | | | | | | 760 | | |
General and administrative
|
| | | | 22,647 | | | | | | 13,682 | | | | | | 3,812 | | | | | | 3,204 | | |
Total stock-based compensation expense
|
| | | $ | 40,871 | | | | | $ | 30,089 | | | | | $ | 8,425 | | | | | $ | 6,203 | | |
|
| | |
As of June 30,
|
| |
As of September 30,
|
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 320,448 | | | | | $ | 267,059 | | | | | $ | 684,423 | | |
Loans held for investment
|
| | | | 735,414 | | | | | | 1,034,312 | | | | | | 1,414,157 | | |
Total assets
|
| | | | 1,148,505 | | | | | | 1,402,251 | | | | | | 2,250,549 | | |
Notes issued by securitization trusts(1)
|
| | | | — | | | | | | — | | | | | | 498,921 | | |
Funding debt
|
| | | | 569,234 | | | | | | 817,926 | | | | | | 698,892 | | |
Redeemable convertible preferred stock
|
| | | | 798,074 | | | | | | 804,170 | | | | | | 1,327,163 | | |
Total stockholders’ deficit
|
| | | | (263,414) | | | | | | (367,096) | | | | | | (348,112) | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except per consumer data)
|
| |||||||||||||||||||||
Gross Merchandise Volume (GMV) ($)(1)
|
| | | | 2,620,059 | | | | | | 4,637,220 | | | | | | 861,306 | | | | | | 1,475,929 | | |
Active Consumers(2)
|
| | | | 2,045 | | | | | | 3,618 | | | | | | 2,383 | | | | | | 3,882 | | |
Transactions per Active Consumer (x)(3)
|
| | | | 2.0 | | | | | | 2.1 | | | | | | 2.0 | | | | | | 2.2 | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except per consumer data)
|
| |||||||||||||||||||||
Gross Merchandise Volume (GMV) ($)
|
| | | | 2,620,059 | | | | | | 4,637,220 | | | | | | 861,306 | | | | | | 1,475,929 | | |
Active Consumers(1)
|
| | | | 2,045 | | | | | | 3,618 | | | | | | 2,383 | | | | | | 3,882 | | |
Transactions per Active Consumer (x)(1)
|
| | | | 2.0 | | | | | | 2.1 | | | | | | 2.0 | | | | | | 2.2 | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | ||||||||||
Merchant network revenue
|
| | | $ | 132,363 | | | | | $ | 256,752 | | | | | $ | 36,389 | | | | | $ | 93,265 | | |
Virtual card network revenue
|
| | | | 7,911 | | | | | | 19,340 | | | | | | 3,601 | | | | | | 5,958 | | |
Interest income(1)
|
| | | | 119,404 | | | | | | 186,730 | | | | | | 40,168 | | | | | | 54,237 | | |
Gain (loss) on sales of loans(1)
|
| | | | (440) | | | | | | 31,907 | | | | | | 5,725 | | | | | | 16,434 | | |
Servicing income
|
| | | | 5,129 | | | | | | 14,799 | | | | | | 2,064 | | | | | | 4,084 | | |
Total revenues, net
|
| | | $ | 264,367 | | | | | $ | 509,528 | | | | | $ | 87,947 | | | | | $ | 173,978 | | |
Operating expenses(2) | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on loan purchase commitment
|
| | | $ | 73,383 | | | | | $ | 161,452 | | | | | $ | 19,961 | | | | | $ | 65,868 | | |
Provision for credit losses
|
| | | | 78,025 | | | | | | 105,067 | | | | | | 24,844 | | | | | | 40,267 | | |
Funding costs
|
| | | | 25,895 | | | | | | 32,316 | | | | | | 8,128 | | | | | | 10,352 | | |
Processing and servicing
|
| | | | 32,669 | | | | | | 49,831 | | | | | | 9,695 | | | | | | 13,498 | | |
Technology and data analytics
|
| | | | 76,071 | | | | | | 122,378 | | | | | | 25,368 | | | | | | 33,768 | | |
Sales and marketing
|
| | | | 16,863 | | | | | | 25,044 | | | | | | 5,219 | | | | | | 22,582 | | |
General and administrative
|
| | | | 88,902 | | | | | | 121,230 | | | | | | 27,704 | | | | | | 32,266 | | |
Total operating expenses
|
| | | $ | 391,808 | | | | | $ | 617,318 | | | | | | 120,919 | | | | | | 218,601 | | |
Operating loss
|
| | | $ | (127,441) | | | | | $ | (107,790) | | | | | $ | (32,972) | | | | | $ | (44,623) | | |
Other income (expense), net
|
| | | | 7,022 | | | | | | (4,432) | | | | | | 2,273 | | | | | | 29,445 | | |
Loss before income taxes
|
| | | $ | (120,419) | | | | | $ | (112,222) | | | | | $ | (30,699) | | | | | $ | (15,178) | | |
Income tax expense
|
| | | | (36) | | | | | | (376) | | | | | | (96) | | | | | | (97) | | |
Net loss
|
| | | $ | (120,455) | | | | | $ | (112,598) | | | | | $ | (30,795) | | | | | $ | (15,275) | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Balance at the beginning of the period
|
| | | $ | 5,201 | | | | | $ | 13,068 | | | | | $ | 13,068 | | | | | $ | 28,659 | | |
Additions from loans purchased, net of refunds
|
| | | | 70,700 | | | | | | 157,426 | | | | | | 20,890 | | | | | | 58,143 | | |
Amortization of discount
|
| | | | (21,833) | | | | | | (35,251) | | | | | | (7,406) | | | | | | (14,770) | | |
Unamortized discount released on loans sold
|
| | | | (41,000) | | | | | | (106,584) | | | | | | (12,682) | | | | | | (15,997) | | |
Balance at the end of the period
|
| | | $ | 13,068 | | | | | $ | 28,659 | | | | | $ | 13,870 | | | | | $ | 56,035 | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Processing and servicing
|
| | | $ | 132 | | | | | $ | 82 | | | | | $ | (5) | | | | | $ | 26 | | |
Technology and data analytics
|
| | | | 13,913 | | | | | | 12,285 | | | | | | 3,327 | | | | | | 2,213 | | |
Sales and marketing
|
| | | | 4,179 | | | | | | 4,040 | | | | | | 1,291 | | | | | | 760 | | |
General and administrative
|
| | | | 22,647 | | | | | | 13,682 | | | | | | 3,812 | | | | | | 3,204 | | |
Total stock-based compensation in operating expenses
|
| | | $ | 40,871 | | | | | $ | 30,089 | | | | | $ | 8,425 | | | | | $ | 6,203 | | |
| | |
Three Months Ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Merchant network revenue
|
| | | $ | 36,389 | | | | | $ | 93,265 | | | | | $ | 56,876 | | | | | | 156% | | |
Virtual card network revenue
|
| | | | 3,601 | | | | | | 5,958 | | | | | | 2,357 | | | | | | 65% | | |
Interest income
|
| | | | 40,168 | | | | | | 54,237 | | | | | | 14,069 | | | | | | 35% | | |
Gain (loss) on sales of loans
|
| | | | 5,725 | | | | | | 16,434 | | | | | | 10,709 | | | | | | 187% | | |
Servicing income
|
| | | | 2,064 | | | | | | 4,084 | | | | | | 2,020 | | | | | | 98% | | |
Total revenues, net
|
| | | $ | 87,947 | | | | | $ | 173,978 | | | | | $ | 86,031 | | | | | | 98% | | |
| | |
Three Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Loss on loan purchase commitment
|
| | | $ | 19,961 | | | | | $ | 65,868 | | |
Provision for credit losses
|
| | | | 24,844 | | | | | | 40,267 | | |
Funding costs
|
| | | | 8,128 | | | | | | 10,352 | | |
Processing and servicing
|
| | | | 9,695 | | | | | | 13,498 | | |
Total transaction costs
|
| | | $ | 62,628 | | | | | $ | 129,985 | | |
Technology and data analytics
|
| | | | 25,368 | | | | | | 33,768 | | |
Sales and marketing
|
| | | | 5,219 | | | | | | 22,582 | | |
General and administrative
|
| | | | 27,704 | | | | | | 32,266 | | |
Total operating expenses
|
| | | $ | 120,919 | | | | | $ | 218,601 | | |
| | |
Three Months Ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Loss on loan purchase commitment
|
| | | $ | 19,961 | | | | | $ | 65,868 | | | | | $ | 45,907 | | | | | | 230% | | |
Percentage of total revenue, net
|
| | | | 23% | | | | | | 38% | | | | | | | | | | | | | | |
| | |
Three Months Ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Provision for credit losses
|
| | | $ | 24,844 | | | | | $ | 40,267 | | | | | $ | 15,423 | | | | | | 62% | | |
Percentage of total revenue, net
|
| | | | 28% | | | | | | 23% | | | | | | | | | | | | | | |
| | |
Three Months Ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Funding costs
|
| | | $ | 8,128 | | | | | $ | 10,352 | | | | | $ | 2,224 | | | | | | 27% | | |
Percentage of total revenue, net
|
| | | | 9% | | | | | | 6% | | | | | | | | | | | | | | |
| | |
Three Months Ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Processing and servicing
|
| | | $ | 9,695 | | | | | $ | 13,498 | | | | | $ | 3,803 | | | | | | 39% | | |
Percentage of total revenue, net
|
| | | | 11% | | | | | | 8% | | | | | | | | | | | | | | |
| | |
Three Months Ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Technology and data analytics
|
| | | $ | 25,368 | | | | | $ | 33,768 | | | | | $ | 8,400 | | | | | | 33% | | |
Percentage of total revenue, net
|
| | | | 29% | | | | | | 19% | | | | | | | | | | | | | | |
| | |
Three Months Ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Sales and marketing
|
| | | $ | 5,219 | | | | | $ | 22,582 | | | | | $ | 17,363 | | | | | | 333% | | |
Percentage of total revenue, net
|
| | | | 6% | | | | | | 13% | | | | | | | | | | | | | | |
| | |
Three Months Ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 27,704 | | | | | $ | 32,266 | | | | | $ | 4,562 | | | | | | 16% | | |
Percentage of total revenue, net
|
| | | | 32% | | | | | | 19% | | | | | | | | | | | | | | |
| | |
Three Months Ended
September 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Other income (expense), net
|
| | | $ | 2,273 | | | | | $ | 29,445 | | | | | $ | 27,172 | | | | | | 1,195% | | |
Percentage of total revenue, net
|
| | | | 3% | | | | | | 17% | | | | | | | | | | | | | | |
| | |
Fiscal Year Ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Merchant network revenue
|
| | | $ | 132,363 | | | | | $ | 256,752 | | | | | $ | 124,389 | | | | | | 94% | | |
Virtual card network revenue
|
| | | | 7,911 | | | | | | 19,340 | | | | | | 11,429 | | | | | | 144% | | |
Interest income
|
| | | | 119,404 | | | | | | 186,730 | | | | | | 67,326 | | | | | | 56% | | |
Gain (loss) on sales of loans
|
| | | | (440) | | | | | | 31,907 | | | | | | 32,347 | | | | | | n/a | | |
Servicing income
|
| | | | 5,129 | | | | | | 14,799 | | | | | | 9,670 | | | | | | 189% | | |
Total revenues, net
|
| | | $ | 264,367 | | | | | $ | 509,528 | | | | | $ | 245,161 | | | | | | 93% | | |
| | |
Fiscal Year Ended
June 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Loss on loan purchase commitment
|
| | | $ | 73,383 | | | | | $ | 161,452 | | |
Provision for credit losses
|
| | | | 78,025 | | | | | | 105,067 | | |
Funding costs
|
| | | | 25,895 | | | | | | 32,316 | | |
Processing and servicing
|
| | | | 32,669 | | | | | | 49,831 | | |
Total transaction costs
|
| | | $ | 209,972 | | | | | $ | 348,666 | | |
Technology and data analytics
|
| | | | 76,071 | | | | | | 122,378 | | |
Sales and marketing
|
| | | | 16,863 | | | | | | 25,044 | | |
General and administrative
|
| | | | 88,902 | | | | | | 121,230 | | |
Total operating expenses
|
| | | $ | 391,808 | | | | | $ | 617,318 | | |
| | |
Fiscal Year Ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Loss on loan purchase commitment
|
| | | $ | 73,383 | | | | | $ | 161,452 | | | | | $ | 88,069 | | | | | | 120% | | |
Percentage of total revenue, net
|
| | | | 28% | | | | | | 32% | | | | | | | | | | | | | | |
| | |
Fiscal Year Ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Provision for credit losses
|
| | | $ | 78,025 | | | | | $ | 105,067 | | | | | $ | 27,042 | | | | | | 35% | | |
Percentage of total revenue, net
|
| | | | 30% | | | | | | 21% | | | | | | | | | | | | | | |
| | |
Fiscal Year Ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Funding Costs
|
| | | $ | 25,895 | | | | | $ | 32,316 | | | | | $ | 6,421 | | | | | | 25% | | |
Percentage of total revenue, net
|
| | | | 10% | | | | | | 6% | | | | | | | | | | | | | | |
| | |
Fiscal Year Ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Processing and Servicing
|
| | | $ | 32,669 | | | | | $ | 49,831 | | | | | $ | 17,162 | | | | | | 53% | | |
Percentage of total revenue, net
|
| | | | 12% | | | | | | 10% | | | | | | | | | | | | | | |
| | |
Fiscal Year Ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Technology and data analytics
|
| | | $ | 76,071 | | | | | $ | 122,378 | | | | | $ | 46,307 | | | | | | 61% | | |
Percentage of total revenue, net
|
| | | | 29% | | | | | | 24% | | | | | | | | | | | | | | |
| | |
Fiscal Year Ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Sales and marketing
|
| | | $ | 16,863 | | | | | $ | 25,044 | | | | | $ | 8,181 | | | | | | 49% | | |
Percentage of total revenue, net
|
| | | | 6% | | | | | | 5% | | | | | | | | | | | | | | |
| | |
Fiscal Year Ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
General and administrative
|
| | | $ | 88,902 | | | | | $ | 121,230 | | | | | $ | 32,328 | | | | | | 36% | | |
Percentage of total revenue, net
|
| | | | 34% | | | | | | 24% | | | | | | | | | | | | | | |
| | |
Fiscal Year Ended
June 30, |
| | | | | | | | | | | | | |||||||||
| | |
2019
|
| |
2020
|
| |
Change
|
| |
% Change
|
| ||||||||||||
| | |
(in thousands, except percentages)
|
| |||||||||||||||||||||
Other income (expense), net
|
| | | $ | 7,022 | | | | | $ | (4,432) | | | | | $ | (11,454) | | | | | | (163)% | | |
Percentage of total revenue, net
|
| | | | 3% | | | | | | (1)% | | | | | | | | | | | | | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
September 30,
2018 |
| |
December 31,
2018 |
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |||||||||||||||||||||||||||
| | |
(in thousands) (unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Merchant network revenue
|
| | | $ | 23,267 | | | | | $ | 39,857 | | | | | $ | 36,256 | | | | | $ | 32,983 | | | | | $ | 36,389 | | | | | $ | 67,764 | | | | | $ | 67,350 | | | | | $ | 85,249 | | | | | $ | 93,265 | | |
Virtual card network
revenue |
| | | | 1,454 | | | | | | 1,596 | | | | | | 1,943 | | | | | | 2,918 | | | | | | 3,601 | | | | | | 7,110 | | | | | | 5,930 | | | | | | 2,699 | | | | | | 5,958 | | |
Interest income(1)
|
| | | | 24,428 | | | | | | 27,410 | | | | | | 31,966 | | | | | | 35,600 | | | | | | 40,168 | | | | | | 45,073 | | | | | | 52,372 | | | | | | 49,117 | | | | | | 54,237 | | |
Gain (loss) on sales
of loans(1) |
| | | | 2,094 | | | | | | (191) | | | | | | 1,493 | | | | | | (3,836) | | | | | | 5,725 | | | | | | 4,738 | | | | | | 9,866 | | | | | | 11,578 | | | | | | 16,434 | | |
Servicing income
|
| | | | 740 | | | | | | 980 | | | | | | 1,468 | | | | | | 1,941 | | | | | | 2,064 | | | | | | 5,291 | | | | | | 2,755 | | | | | | 4,689 | | | | | | 4,084 | | |
Total revenues, net
|
| | | $ | 51,983 | | | | | $ | 69,952 | | | | | $ | 73,126 | | | | | $ | 69,606 | | | | | $ | 87,947 | | | | | $ | 129,976 | | | | | $ | 138,273 | | | | | $ | 153,332 | | | | | $ | 173,978 | | |
Operating expenses(2) | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||
Loss on loan purchase
Commitment |
| | | $ | 11,975 | | | | | $ | 22,646 | | | | | $ | 20,576 | | | | | $ | 18,186 | | | | | $ | 19,961 | | | | | $ | 42,661 | | | | | $ | 43,519 | | | | | $ | 55,311 | | | | | $ | 65,868 | | |
Provision for credit
losses |
| | | | 19,805 | | | | | | 24,872 | | | | | | 16,508 | | | | | | 16,840 | | | | | | 24,844 | | | | | | 30,178 | | | | | | 82,216 | | | | | | (32,171) | | | | | | 40,267 | | |
Funding costs
|
| | | | 4,766 | | | | | | 6,127 | | | | | | 7,342 | | | | | | 7,660 | | | | | | 8,128 | | | | | | 8,167 | | | | | | 8,204 | | | | | | 7,817 | | | | | | 10,352 | | |
Processing and servicing
|
| | | | 6,758 | | | | | | 8,778 | | | | | | 8,315 | | | | | | 8,818 | | | | | | 9,695 | | | | | | 11,652 | | | | | | 13,678 | | | | | | 14,806 | | | | | | 13,498 | | |
Technology and data Analytics
|
| | | | 15,677 | | | | | | 21,256 | | | | | | 17,643 | | | | | | 21,495 | | | | | | 25,368 | | | | | | 31,612 | | | | | | 33,654 | | | | | | 31,744 | | | | | | 33,768 | | |
Sales and marketing
|
| | | | 4,249 | | | | | | 3,372 | | | | | | 4,117 | | | | | | 5,125 | | | | | | 5,219 | | | | | | 7,651 | | | | | | 7,108 | | | | | | 5,066 | | | | | | 22,582 | | |
General and administrative
|
| | | | 15,783 | | | | | | 22,018 | | | | | | 18,924 | | | | | | 32,177 | | | | | | 27,704 | | | | | | 30,688 | | | | | | 31,399 | | | | | | 31,439 | | | | | | 32,266 | | |
Total operating expenses
|
| | | $ | 79,013 | | | | | $ | 109,069 | | | | | $ | 93,425 | | | | | $ | 110,301 | | | | | $ | 120,919 | | | | | $ | 162,609 | | | | | $ | 219,778 | | | | | $ | 114,012 | | | | | $ | 218,601 | | |
Operating income (loss)
|
| | | $ | (27,030) | | | | | $ | (39,417) | | | | | $ | (20,299) | | | | | $ | (40,695) | | | | | $ | (32,972) | | | | | $ | (32,633) | | | | | $ | (81,505) | | | | | $ | 39,320 | | | | | $ | (44,623) | | |
Other income (expense), net
|
| | | | 1,115 | | | | | | 963 | | | | | | 610 | | | | | | 4,334 | | | | | | 2,273 | | | | | | 1,730 | | | | | | (4,022) | | | | | | (4,413) | | | | | | 29,445 | | |
Income (loss) before income taxes
|
| | | $ | (25,915) | | | | | $ | (38,454) | | | | | $ | (19,689) | | | | | $ | (36,361) | | | | | $ | (30,699) | | | | | $ | (30,903) | | | | | $ | (85,527) | | | | | $ | 34,907 | | | | | $ | (15,178) | | |
Income tax expense
|
| | | | (9) | | | | | | (9) | | | | | | (9) | | | | | | (9) | | | | | | (96) | | | | | | (93) | | | | | | (93) | | | | | | (94) | | | | | | (97) | | |
Net income (loss)
|
| | | $ | (25,924) | | | | | $ | (38,463) | | | | | $ | (19,698) | | | | | $ | (36,370) | | | | | $ | (30,795) | | | | | $ | (30,996) | | | | | $ | (85,620) | | | | | $ | 34,813 | | | | | $ | (15,275) | | |
|
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
September 30,
2018 |
| |
December 31,
2018 |
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |||||||||||||||||||||||||||
| | |
(in thousands) (unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at the beginning of the period
|
| | | $ | 5,201 | | | | | $ | 7,526 | | | | | $ | 11,984 | | | | | $ | 13,444 | | | | | $ | 13,068 | | | | | $ | 13,870 | | | | | $ | 17,057 | | | | | $ | 17,637 | | | | | $ | 28,659 | | |
Additions from loans purchased, net
of refunds |
| | | | 12,018 | | | | | | 21,905 | | | | | | 20,300 | | | | | | 16,477 | | | | | | 20,890 | | | | | | 41,678 | | | | | | 42,297 | | | | | | 52,561 | | | | | | 58,143 | | |
Amortization of discount
|
| | | | (3,809) | | | | | | (4,926) | | | | | | (6,347) | | | | | | (6,751) | | | | | | (7,406) | | | | | | (8,323) | | | | | | (9,175) | | | | | | (10,347) | | | | | | (14,770) | | |
Unamortized discount released on loans sold
|
| | | | (5,884) | | | | | | (12,521) | | | | | | (12,493) | | | | | | (10,102) | | | | | | (12,682) | | | | | | (30,168) | | | | | | (32,542) | | | | | | (31,192) | | | | | | (15,997) | | |
Balance at the end of the period
|
| | | $ | 7,526 | | | | | $ | 11,984 | | | | | $ | 13,444 | | | | | $ | 13,068 | | | | | $ | 13,870 | | | | | $ | 17,057 | | | | | $ | 17,637 | | | | | $ | 28,659 | | | | | $ | 56,035 | | |
|
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
September 30,
2018 |
| |
December 31,
2018 |
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |||||||||||||||||||||||||||
| | |
(in thousands) (unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Processing and servicing
|
| | | $ | 20 | | | | | $ | 41 | | | | | $ | 20 | | | | | $ | 51 | | | | | $ | (5) | | | | | $ | 32 | | | | | $ | 27 | | | | | $ | 28 | | | | | $ | 26 | | |
Technology and data analytics
|
| | | | 2,812 | | | | | | 6,441 | | | | | | 1,915 | | | | | | 2,745 | | | | | | 3,327 | | | | | | 3,610 | | | | | | 3,360 | | | | | | 1,988 | | | | | | 2,213 | | |
Sales and marketing
|
| | | | 2,021 | | | | | | 599 | | | | | | 560 | | | | | | 999 | | | | | | 1,291 | | | | | | 963 | | | | | | 918 | | | | | | 868 | | | | | | 760 | | |
General and administrative
|
| | | | 2,737 | | | | | | 6,016 | | | | | | 2,607 | | | | | | 11,287 | | | | | | 3,812 | | | | | | 3,689 | | | | | | 3,665 | | | | | | 2,496 | | | | | | 3,204 | | |
Total stock-based compensation in operating expenses
|
| | | $ | 7,590 | | | | | $ | 13,097 | | | | | $ | 5,102 | | | | | $ | 15,082 | | | | | $ | 8,425 | | | | | $ | 8,294 | | | | | $ | 7,970 | | | | | $ | 5,380 | | | | | $ | 6,203 | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
September 30,
2018 |
| |
December 31,
2018 |
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |||||||||||||||||||||||||||
Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Merchant network revenue
|
| | | | 45% | | | | | | 57% | | | | | | 50% | | | | | | 47% | | | | | | 41% | | | | | | 52% | | | | | | 49% | | | | | | 56% | | | | | | 54% | | |
Virtual card network
revenue |
| | | | 3 | | | | | | 2 | | | | | | 3 | | | | | | 4 | | | | | | 4 | | | | | | 5 | | | | | | 4 | | | | | | 2 | | | | | | 3 | | |
Interest income
|
| | | | 47 | | | | | | 39 | | | | | | 44 | | | | | | 51 | | | | | | 46 | | | | | | 35 | | | | | | 38 | | | | | | 32 | | | | | | 31 | | |
Gain (loss) on sales of loans
|
| | | | 4 | | | | | | — | | | | | | 2 | | | | | | (6) | | | | | | 7 | | | | | | 4 | | | | | | 7 | | | | | | 8 | | | | | | 9 | | |
Servicing income
|
| | | | 1 | | | | | | 2 | | | | | | 1 | | | | | | 4 | | | | | | 2 | | | | | | 4 | | | | | | 2 | | | | | | 2 | | | | | | 3 | | |
Total revenues, net
|
| | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | | | | | 100 | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on loan purchase Commitment
|
| | | | 23 | | | | | | 33 | | | | | | 28 | | | | | | 26 | | | | | | 23 | | | | | | 33 | | | | | | 31 | | | | | | 36 | | | | | | 38 | | |
Provision for credit losses
|
| | | | 38 | | | | | | 36 | | | | | | 23 | | | | | | 24 | | | | | | 28 | | | | | | 23 | | | | | | 59 | | | | | | (21) | | | | | | 23 | | |
Funding costs
|
| | | | 9 | | | | | | 9 | | | | | | 10 | | | | | | 11 | | | | | | 9 | | | | | | 6 | | | | | | 6 | | | | | | 5 | | | | | | 6 | | |
Processing and servicing
|
| | | | 13 | | | | | | 13 | | | | | | 11 | | | | | | 13 | | | | | | 11 | | | | | | 9 | | | | | | 10 | | | | | | 10 | | | | | | 8 | | |
Technology and data
Analytics |
| | | | 30 | | | | | | 31 | | | | | | 24 | | | | | | 31 | | | | | | 29 | | | | | | 24 | | | | | | 24 | | | | | | 21 | | | | | | 19 | | |
Sales and marketing
|
| | | | 8 | | | | | | 5 | | | | | | 6 | | | | | | 7 | | | | | | 6 | | | | | | 6 | | | | | | 5 | | | | | | 3 | | | | | | 13 | | |
General and administrative
|
| | | | 30 | | | | | | 32 | | | | | | 26 | | | | | | 46 | | | | | | 32 | | | | | | 24 | | | | | | 23 | | | | | | 21 | | | | | | 19 | | |
Total operating expenses
|
| | | | 151 | | | | | | 159 | | | | | | 128 | | | | | | 158 | | | | | | 138 | | | | | | 125 | | | | | | 158 | | | | | | 75 | | | | | | 126 | | |
Operating income (loss)
|
| | | | (51) | | | | | | (59) | | | | | | (28) | | | | | | (58) | | | | | | (38) | | | | | | (25) | | | | | | (58) | | | | | | 25 | | | | | | (26) | | |
Other income (expense), net
|
| | | | 2 | | | | | | 1 | | | | | | 1 | | | | | | 6 | | | | | | 3 | | | | | | 1 | | | | | | (3) | | | | | | (3) | | | | | | 17 | | |
Income (loss) before income taxes
|
| | | | (49) | | | | | | (58) | | | | | | (27) | | | | | | (52) | | | | | | (35) | | | | | | (24) | | | | | | (61) | | | | | | 22 | | | | | | (9) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net income (loss)
|
| | | | (49)% | | | | | | (58)% | | | | | | (27)% | | | | | | (52)% | | | | | | (35)% | | | | | | (24)% | | | | | | (61)% | | | | | | 22% | | | | | | (9)% | | |
|
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
September 30,
2018 |
| |
December 31,
2018 |
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |||||||||||||||||||||||||||
| | |
(in thousands) (unaudited)
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Gross Merchandise Volume (GMV)
|
| | | $ | 474,342 | | | | | $ | 669,652 | | | | | $ | 694,361 | | | | | $ | 781,704 | | | | | $ | 861,306 | | | | | $ | 1,341,584 | | | | | $ | 1,231,484 | | | | | $ | 1,202,846 | | | | | $ | 1,475,929 | | |
Maturity Fiscal Year
|
| |
Borrowing
Capacity |
| |
Principal
Outstanding |
| ||||||
| | |
(in thousands)
|
| |||||||||
2021
|
| | | $ | — | | | | | $ | — | | |
2022
|
| | | | 300,000 | | | | | | 139,508 | | |
2023
|
| | | | 875,000 | | | | | | 536,560 | | |
2024
|
| | | | — | | | | | | — | | |
2025
|
| | | | — | | | | | | — | | |
2026
|
| | | | 250,000 | | | | | | 31,894 | | |
Total
|
| | | $ | 1,425,000 | | | | | $ | 707,962 | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (87,649) | | | | | $ | (71,302) | | | | | $ | (18,529) | | | | | $ | (2,304) | | |
Net cash used in investing activities
|
| | | | (353,728) | | | | | | (253,073) | | | | | | (67,992) | | | | | | (357,761) | | |
Net cash provided by financing activities(1)
|
| | | | 561,648 | | | | | | 294,732 | | | | | | 62,670 | | | | | | 817,811 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | $ | 120,271 | | | | | $ | (29,643) | | | | | $ | (23,851) | | | | | $ | 457,746 | | |
| | |
Fiscal Year Ended
June 30, |
| |
Three Months Ended
September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Proceeds from issuance of redeemable convertible preferred stock, net of repurchases and issuance costs
|
| | | $ | 288,585 | | | | | $ | (7,110) | | | | | $ | 15,484 | | | | | $ | 434,434 | | |
Proceeds from issuance of common stock, net of repurchases
|
| | | | 3,844 | | | | | | (16,121) | | | | | | (122) | | | | | | 1,157 | | |
Proceeds from issuance of convertible debt
|
| | | | — | | | | | | 75,000 | | | | | | — | | | | | | — | | |
Net cash provided by equity-related financing activities
|
| | | $ | 292,429 | | | | | $ | 51,769 | | | | | $ | 15,362 | | | | | $ | 435,591 | | |
Net cash provided by debt-related financing activities
|
| | | | 269,219 | | | | | | 242,963 | | | | | | 47,308 | | | | | | 382,220 | | |
Net cash provided by financing activities
|
| | | $ | 561,648 | | | | | $ | 294,732 | | | | | $ | 62,670 | | | | | $ | 817,811 | | |
| | |
Payments Due By Period
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 Year |
| |
1 - 3 Years
|
| |
3 - 5 Years
|
| |
More than
5 Years |
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
Long-term funding debt
|
| | | $ | 824,580 | | | | | $ | — | | | | | $ | 171,133 | | | | | $ | 653,447 | | | | | $ | — | | |
Operating lease commitments(1)
|
| | | | 99,764 | | | | | | 13,876 | | | | | | 29,474 | | | | | | 31,268 | | | | | | 25,146 | | |
Short-term convertible debt(2)
|
| | | | 75,000 | | | | | | 75,000 | | | | | | — | | | | | | — | | | | | | — | | |
Purchase commitments(3)
|
| | | | 115,000 | | | | | | 31,667 | | | | | | 83,333 | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 1,114,344 | | | | | $ | 120,543 | | | | | $ | 283,940 | | | | | $ | 684,715 | | | | | $ | 25,146 | | |
| | |
Fiscal Year Ended June 30,
|
| |||
| | |
2019
|
| |
2020
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
Expected volatility
|
| |
54%
|
| |
45%
|
|
Expected term (years)
|
| |
6.00
|
| |
5.87
|
|
Risk-free interest rate
|
| |
1.91% – 3.07%
|
| |
0.28% – 1.76%
|
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers: | | | | | | | |
Max Levchin | | |
45
|
| | Founder, Chief Executive Officer and Chairman of the Board of Directors | |
Michael Linford | | |
38
|
| | Chief Financial Officer | |
Sharda Caro del Castillo | | |
50
|
| | Chief Legal Officer | |
Silvija Martincevic | | |
41
|
| | Chief Commercial Officer | |
Libor Michalek | | |
47
|
| | President, Technology | |
Sandeep Bhandari | | |
47
|
| | Chief Risk and Strategy Officer | |
Non-Employee Directors: | | | | | | | |
Jeremy Liew | | |
49
|
| | Director | |
Jeremy G. Philips | | |
48
|
| | Director | |
Christa S. Quarles | | |
47
|
| | Director | |
Keith Rabois | | |
51
|
| | Director | |
Jenny J. Ming | | |
65
|
| | Director nominee | |
Jacqueline D. Reses | | |
51
|
| | Director nominee | |
James D. White | | |
60
|
| | Director nominee | |
Named Executive Officers for Fiscal Year Ended June 30, 2020
|
|
Max Levchin – Chief Executive Officer
Sharda Caro del Castillo – Chief Legal Officer Libor Michalek – President, Technology |
|
Name and Principal Position
|
| |
Fiscal
Year Ended June 30, |
| |
Salary
($) |
| |
Bonus
($)(6) |
| |
Option
Awards ($)(1) |
| |
Total
($) |
| |||||||||||||||
Max Levchin
Chief Executive Officer |
| | | | 2020 | | | | | | 10,000 | | | | | | — | | | | | | — | | | | | | 10,000 | | |
Sharda Caro del Castillo(2)(3)
Chief Legal Officer |
| | | | 2020 | | | | | | 233,884 | | | | | | — | | | | | | 2,545,920 | | | | | | 2,779,804 | | |
Libor Michalek(4)
President, Technology |
| | | | 2020 | | | | | | 373,333 | | | | | | — | | | | | | 1,906,680 | | | | | | 2,280,013 | | |
Michael Linford(5)
Chief Financial Officer |
| | | | 2020 | | | | | | 373,333 | | | | | | 45,000 | | | | | | — | | | | | | 418,333 | | |
| | | | | | | | | | | | | | |
Option Awards(1)
|
| |||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Vesting
Commencement Date |
| |
Number of
Securities Underlying Unexercised Options (#) Exercisable |
| |
Number of
Securities Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||||||||
Sharda Caro del Castillo
|
| | | | 12/17/2019(2) | | | | | | 11/19/2019 | | | | | | 800,000 | | | | | | — | | | | | | 8.80 | | | | | | 12/16/2029 | | |
Libor Michalek
|
| | | | 05/29/2015(3) | | | | | | 11/01/2016 | | | | | | 298,077 | | | | | | — | | | | | | 1.30 | | | | | | 05/28/2025 | | |
| | | | | 05/29/2015(4) | | | | | | 01/05/2016 | | | | | | 76,923 | | | | | | — | | | | | | 1.30 | | | | | | 05/28/2025 | | |
| | | | | 11/17/2017(5) | | | | | | 10/09/2017 | | | | | | 400,000 | | | | | | — | | | | | | 2.04 | | | | | | 11/16/2027 | | |
| | | | | 12/17/2019(5) | | | | | | 12/04/2019 | | | | | | 600,000 | | | | | | — | | | | | | 8.80 | | | | | | 12/16/2029 | | |
Michael Linford(6)
|
| | | | 08/27/2018(2) | | | | | | 08/27/2018 | | | | | | 1,490,400 | | | | | | — | | | | | | 5.39 | | | | | | 08/26/2028 | | |
Executive Officer
|
| |
Option Shares
(#) |
| |
Restricted Stock
Units (#) |
| ||||||
Sharda Caro del Castillo
|
| | | | 289,286 | | | | | | 153,470 | | |
Libor Michalek
|
| | | | 443,571 | | | | | | 112,653 | | |
Michael Linford
|
| | | | 347,143 | | | | | | 168,163 | | |
Tranche
|
| |
Option Shares (#)
|
| |
Stock Price Hurdle
(% Growth) |
| ||||||
1
|
| | | | 1,000,000 | | | | | | 34% | | |
2
|
| | | | 1,000,000 | | | | | | 68% | | |
3
|
| | | | 1,000,000 | | | | | | 102% | | |
4
|
| | | | 1,000,000 | | | | | | 136% | | |
Tranche
|
| |
Option Shares (#)
|
| |
Stock Price Hurdle
(% Growth) |
| ||||||
5
|
| | | | 1,000,000 | | | | | | 170% | | |
6
|
| | | | 1,000,000 | | | | | | 203% | | |
7
|
| | | | 1,000,000 | | | | | | 237% | | |
8
|
| | | | 1,000,000 | | | | | | 271% | | |
9
|
| | | | 2,250,000 | | | | | | 406% | | |
10
|
| | | | 2,250,000 | | | | | | 659% | | |
Name
|
| |
Option awards(1)(2)
($) |
| |
Total
($) |
| ||||||
Jeremy Liew
|
| | | | — | | | | | | — | | |
Jeremy Philips
|
| | | | — | | | | | | — | | |
Christa Quarles
|
| | | | 751,307 | | | | | | 751,307 | | |
Keith Rabois
|
| | | | — | | | | | | — | | |
Brian Singerman(3)
|
| | | | — | | | | | | — | | |
Joshua Kushner(4)
|
| | | | — | | | | | | — | | |
Stockholder
|
| |
Shares of
Series E Redeemable Convertible Preferred Stock |
| |
Total
Purchase Price |
| ||||||
Entities affiliated with Founders Fund(1)
|
| | | | 1,058,145 | | | | | $ | 11,999,999 | | |
Entities affiliated with Lightspeed Venture Partners(2)
|
| | | | 439,608 | | | | | | 4,985,418 | | |
Max Levchin(3)
|
| | | | 401,111 | | | | | | 4,548,839 | | |
Entities affiliated with Spark Capital(4)
|
| | | | 217,952 | | | | | | 2,471,706 | | |
Entities affiliated with Jasmine Ventures(5)
|
| | | | 13,226,812 | | | | | | 149,999,984 | | |
Entities affiliated with Khosla Ventures(6)
|
| | | | 412,400 | | | | | | 4,676,863 | | |
Stockholder
|
| |
Shares of
Series F Redeemable Convertible Preferred Stock |
| |
Total
Purchase Price |
| ||||||
Entities affiliated with Founders Fund(1)
|
| | | | 3,778,319 | | | | | $ | 49,809,957 | | |
Entities affiliated with Lightspeed Venture Partners(2)
|
| | | | 879,244 | | | | | | 11,591,162 | | |
Entities affiliated with Spark Capital(3)
|
| | | | 758,546 | | | | | | 9,999,988 | | |
Entities affiliated with Jasmine Ventures(4)
|
| | | | 1,908,386 | | | | | | 25,158,443 | | |
Entities affiliated with Thrive Capital(5)
|
| | | | 3,792,734 | | | | | | 49,999,992 | | |
Stockholder
|
| |
Shares of
Series G Redeemable Convertible Preferred Stock |
| |
Total
Purchase Price |
| |
Shares of
Series G-1 Redeemable Convertible Preferred Stock |
| |
Total
Conversion of Indebtedness |
| ||||||||||||
Entities affiliated with Founders Fund(1)
|
| | | | 1,242,201 | | | | | $ | 24,752,470 | | | | | | 130,369 | | | | | $ | 2,208,137 | | |
Entities affiliated with Lightspeed Venture Partners(2)
|
| | | | 2,509,246 | | | | | | 49,999,989 | | | | | | 539,260 | | | | | | 9,133,658 | | |
Max Levchin(3)
|
| | | | — | | | | | | — | | | | | | 177,778 | | | | | | 3,011,096 | | |
Entities affiliated with Spark Capital(4)
|
| | | | 978,606 | | | | | | 19,499,997 | | | | | | 29,629 | | | | | | 501,849 | | |
Entities affiliated with Jasmine Ventures(5)
|
| | | | 3,763,869 | | | | | | 74,999,983 | | | | | | 639,879 | | | | | | 10,837,874 | | |
Entities affiliated with Thrive Capital(6)
|
| | | | | | | | | | | | | | | | 142,218 | | | | | | 2,408,811 | | |
Noteholder
|
| |
Aggregate Principal Amount of
Convertible Note |
| |||
Entities affiliated with Founders Fund(1)
|
| | | $ | 2,200,000 | | |
Entities affiliated with Lightspeed Venture Partners(2)
|
| | | | 9,100,000 | | |
Max Levchin(3)
|
| | | | 3,000,000 | | |
Entities affiliated with Spark Capital(4)
|
| | | | 500,000 | | |
Entities affiliated with Jasmine Ventures(5)
|
| | | | 10,800,000 | | |
Entities affiliated with Thrive Capital(6)
|
| | | | 2,400,000 | | |
| | |
Amount and Nature of Beneficial
Ownership Prior to this Offering |
| |
Amount and Nature of Beneficial
Ownership After this Offering |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
% of Total
Voting Power Pre-Offering |
| |
Class A
|
| |
Class B
|
| |
% of Total
Voting Power Post-Offering |
| ||||||||||||||||||||||||||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
% of
Class |
| |
Shares
|
| |
% of
Class |
| |
Shares
|
| |
% of
Class |
| |
Shares
|
| |
% of
Class |
| ||||||||||||||||||||||||||||||||||||
Named Executive Officers and Directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Max Levchin(1)
|
| | | | 735,294 | | | | | | * | | | | | | 26,847,231 | | | | | | 21.0% | | | | | | 20.0% | | | | | | 735,294 | | | | | | * | | | | | | 26,847,231 | | | | | | 21.0% | | | | | | 19.8% | | |
Sharda Caro del Castillo(2)
|
| | | | 1,078,452 | | | | | | 2.0% | | | | | | 17,500 | | | | | | * | | | | | | * | | | | | | 1,078,452 | | | | | | 1.6% | | | | | | 17,500 | | | | | | * | | | | | | * | | |
Libor Michalek(3)
|
| | | | 2,693,836 | | | | | | 4.3% | | | | | | 875,265 | | | | | | * | | | | | | * | | | | | | 2,693,836 | | | | | | 3.5% | | | | | | 875,265 | | | | | | * | | | | | | * | | |
Jeremy Liew(4)
|
| | | | 4,649,169 | | | | | | 4.5% | | | | | | 4,649,169 | | | | | | 3.6% | | | | | | 3.7% | | | | | | 4,649,169 | | | | | | 3.6% | | | | | | 4,649,169 | | | | | | 3.6% | | | | | | 3.6% | | |
Jeremy G. Philips(5)
|
| | | | 4,664,620 | | | | | | 4.5% | | | | | | 4,664,620 | | | | | | 3.7% | | | | | | 3.7% | | | | | | 4,664,620 | | | | | | 3.6% | | | | | | 4,664,620 | | | | | | 3.7% | | | | | | 3.7% | | |
Christa S. Quarles
|
| | | | 120,890 | | | | | | * | | | | | | 120,890 | | | | | | * | | | | | | * | | | | | | 120,890 | | | | | | * | | | | | | 120,890 | | | | | | * | | | | | | * | | |
Keith Rabois(6)
|
| | | | 3,775,343 | | | | | | 3.6% | | | | | | 3,775,343 | | | | | | 3.0% | | | | | | 3.0% | | | | | | 3,775,343 | | | | | | 2.9% | | | | | | 3,775,343 | | | | | | 3.0% | | | | | | 3.0% | | |
All directors and executive officers as
a group (10 individuals)(7) |
| | | | 22,185,574 | | | | | | 26.5% | | | | | | 41,000,018 | | | | | | 32.1% | | | | | | 31.6% | | | | | | 22,185,574 | | | | | | 21.7% | | | | | | 41,000,018 | | | | | | 32.1% | | | | | | 31.2% | | |
Other 5% Stockholders | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Khosla Ventures (8)
|
| | | | 6,947,974 | | | | | | 6.7% | | | | | | 6,947,974 | | | | | | 5.4% | | | | | | 5.5% | | | | | | 6,947,974 | | | | | | 5.4% | | | | | | 6,947,974 | | | | | | 5.4% | | | | | | 5.4% | | |
Entities affiliated with Founders Funds(9)
|
| | | | 8,901,293 | | | | | | 8.6% | | | | | | 8,901,293 | | | | | | 7.0% | | | | | | 7.1% | | | | | | 8,901,293 | | | | | | 6.9% | | | | | | 8,901,293 | | | | | | 7.0% | | | | | | 7.0% | | |
Entities affiliated with Lightspeed Venture Funds (10)
|
| | | | 9,370,233 | | | | | | 9.0% | | | | | | 9,370,233 | | | | | | 7.3% | | | | | | 7.4% | | | | | | 9,370,233 | | | | | | 7.3% | | | | | | 9,370,233 | | | | | | 7.3% | | | | | | 7.3% | | |
Jasmine Ventures Pte Ltd(11)
|
| | | | 11,003,703 | | | | | | 10.6% | | | | | | 11,003,703 | | | | | | 8.6% | | | | | | 8.7% | | | | | | 11,003,703 | | | | | | 8.6% | | | | | | 11,003,703 | | | | | | 8.6% | | | | | | 8.6% | | |
Shopify Inc.(12)
|
| | | | 10,148,797 | | | | | | 9.8% | | | | | | 10,148,797 | | | | | | 8.0% | | | | | | 8.0% | | | | | | 10,148,797 | | | | | | 7.9% | | | | | | 10,148,797 | | | | | | 8.0% | | | | | | 7.9% | | |
Earliest Date Available for Sale in the Public Market
|
| |
Number of Shares of Class A common stock
|
|
The date of this prospectus. | | | All of the shares sold in this offering will be immediately available for sale in the public market. | |
35 days after the date of this prospectus, provided that at least one full trading day has elapsed since the Company has released its earnings for the fiscal quarter ended December 31, 2020 (as further described below, in the section titled “Lock-Up Agreements and Market Stand-off Provisions”). For illustrative purposes only for these calculations, it is assumed that this release date is February 16, 2021. | | | Up to approximately 13.0 million shares. Each of our current and former employees, consultants and independent contractors (in each case, other than our directors, officers, greater than 1% stockholders and parties to the Amended and Restated Investors’ Rights Agreement) (collectively, “our employee holders”) may sell a number of shares equal to 35% of such person’s aggregate number of outstanding shares of Class A common stock and Class B common stock and shares underlying vested stock options and RSUs, each held by such holder or held by trusts for the benefit of such holder or of an immediate family member or affiliate of such holder, and calculated as of the date of release. | |
Earliest Date Available for Sale in the Public Market
|
| |
Number of Shares of Class A common stock
|
|
45 days after the date of this prospectus, provided that at least one trading day has elapsed since the Company has released its earnings for the fiscal quarter ended December 31, 2020 (subject to satisfaction of the price-based release condition and as further described below, in the section titled “Lock-Up Agreements and Market Stand-off Provisions”). For illustrative purposes only for these calculations, it is assumed that this release date is March 3, 2021. | | | Up to approximately 16.0 million shares. Each of our directors, officers, greater than 1% stockholders and other stockholders (other than our employee holders) (collectively, “our non-employee holders”) may sell a number of shares equal to 10% of such person’s aggregate number of outstanding shares of Class A common stock and Class B common stock and shares underlying vested stock options and RSUs, each held by such holder or held by trusts for the benefit of such holder or of an immediate family member or affiliate of such holder, and calculated as of the date of release. | |
Second trading day following the Company’s release of earnings for the fiscal quarter ended March 31, 2021. | | | Remaining shares held by our employee holders (approximately 23.5 million) are released. | |
Tenth trading days following the Company’s release of earnings for the fiscal quarter ended March 31, 2021. | | | Remaining shares held by our non-employee holders (approximately 141.3 million) are released. | |
Underwriter
|
| |
Number of Firm Shares
To Be Purchased |
| |||
Morgan Stanley & Co. LLC
|
| | | | 8,046,729 | | |
Goldman Sachs & Co. LLC .
|
| | | | 8,046,729 | | |
Allen & Company LLC .
|
| | | | 3,621,027 | | |
Barclays Capital Inc.
|
| | | | 1,264,486 | | |
Credit Suisse Securities (USA) LLC. .
|
| | | | 1,264,486 | | |
RBC Capital Markets, LLC .
|
| | | | 1,149,533 | | |
Truist Securities, Inc.
|
| | | | 517,290 | | |
Deutsche Bank Securities Inc.
|
| | | | 459,813 | | |
Siebert Williams Shank & Co., LLC
|
| | | | 229,907 | | |
Total:
|
| | | | 24,600,000 | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
Public offering price
|
| | | $ | 49.00 | | | | | $ | 1,205,400,000 | | | | | $ | 1,386,210,000 | | |
Underwriting discounts and commissions to be
paid by us |
| | | $ | 2.6215 | | | | | $ | 64,488,900 | | | | | $ | 74,162,235 | | |
Proceeds, before expenses, to us
|
| | | $ | 46.3785 | | | | | $ | 1,140,911,100 | | | | | $ | 1,312,047,765 | | |
| | |
Page
|
| |||
Audited Consolidated Financial Statements as of and for the years ended June 30, 2019 and 2020 | | | |||||
| | | | F-2 | | | |
Consolidated Financial Statements: | | | | | | | |
| | | | F-4 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
Unaudited Condensed Consolidated Financial Statements as of June 30, 2020 and September 30, 2020
and for the three months ended September 30, 2019 and 2020 |
| | | | | | |
| | | | F-45 | | | |
| | | | F-47 | | | |
| | | | F-48 | | | |
| | | | F-49 | | | |
| | | | F-50 | | |
| | |
June 30, 2019
|
| |
June 30, 2020
|
| ||||||
| | | | | | | | | | | | | |
Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 320,448 | | | | | $ | 267,059 | | |
Restricted cash
|
| | | | 37,323 | | | | | | 61,069 | | |
Loans held for sale
|
| | | | 3,420 | | | | | | 4,459 | | |
Loans held for investment
|
| | | | 735,414 | | | | | | 1,034,312 | | |
Allowance for credit losses
|
| | | | (66,260) | | | | | | (95,137) | | |
Loans held for investment, net
|
| | | | 669,154 | | | | | | 939,175 | | |
Accounts receivable, net
|
| | | | 43,102 | | | | | | 59,001 | | |
Property, equipment and software, net
|
| | | | 33,645 | | | | | | 48,140 | | |
Other assets
|
| | | | 41,413 | | | | | | 23,348 | | |
Total Assets
|
| | | $ | 1,148,505 | | | | | $ | 1,402,251 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 10,846 | | | | | $ | 18,361 | | |
Payable to third-party loan owners
|
| | | | 16,719 | | | | | | 24,998 | | |
Accrued interest payable
|
| | | | 1,432 | | | | | | 1,860 | | |
Accrued expenses and other liabilities
|
| | | | 15,614 | | | | | | 27,810 | | |
Convertible debt
|
| | | | — | | | | | | 74,222 | | |
Funding debt
|
| | | | 569,234 | | | | | | 817,926 | | |
Total liabilities
|
| | | | 613,845 | | | | | | 965,177 | | |
Commitments and contingencies (Note 8) | | | | | | | | | | | | | |
Redeemable convertible preferred stock, $0.00001 par value, 124,453,009 shares
authorized at June 30, 2019 and 2020; 122,653,704 and 122,115,971 shares issued and outstanding at June 30, 2019 and 2020, respectively; liquidation preference of $802,917 and $809,032 at June 30, 2019 and 2020, respectively |
| | | | 798,074 | | | | | | 804,170 | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
Common stock, $0.00001 par value; 232,000,000 shares authorized at June 30,
2019 and 2020; 47,078,208 and 47,684,427 shares issued and outstanding at June 30, 2019 and 2020, respectively |
| | | | — | | | | | | — | | |
Additional paid in capital
|
| | | | 54,824 | | | | | | 80,373 | | |
Accumulated deficit
|
| | | | (318,238) | | | | | | (447,167) | | |
Accumulated other comprehensive loss
|
| | | | — | | | | | | (302) | | |
Total stockholders’ deficit
|
| | | | (263,414) | | | | | | (367,096) | | |
Total Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit
|
| | | $ | 1,148,505 | | | | | $ | 1,402,251 | | |
| | |
June 30, 2019
|
| |
June 30, 2020
|
| ||||||
Assets of consolidated VIEs, included in total assets above | | | | | | | | | | | | | |
Restricted cash
|
| | | $ | 26,204 | | | | | $ | 28,788 | | |
Loans held for investment
|
| | | | 664,779 | | | | | | 935,085 | | |
Allowance for credit losses
|
| | | | (62,500) | | | | | | (87,467) | | |
Loans held for investment, net
|
| | | | 602,279 | | | | | | 847,618 | | |
Accounts receivable, net
|
| | | | 6,552 | | | | | | 8,146 | | |
Other assets
|
| | | | 2 | | | | | | 3,345 | | |
Total assets of consolidated VIEs
|
| | | $ | 635,037 | | | | | $ | 887,897 | | |
Liabilities of consolidated VIEs, included in total liabilities above | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | — | | | | | $ | 492 | | |
Accrued interest payable
|
| | | | 1,432 | | | | | | 1,732 | | |
Accrued expenses and other liabilities
|
| | | | 329 | | | | | | 565 | | |
Funding debt
|
| | | | 569,234 | | | | | | 817,926 | | |
Total liabilities of consolidated VIEs
|
| | | | 570,995 | | | | | | 820,715 | | |
Total net assets
|
| | | $ | 64,042 | | | | | $ | 67,182 | | |
| | |
For the Year Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenue | | | | | | | | | | | | | |
Merchant network revenue
|
| | | $ | 132,363 | | | | | $ | 256,752 | | |
Virtual card network revenue
|
| | | | 7,911 | | | | | | 19,340 | | |
Interest income
|
| | | | 119,404 | | | | | | 186,730 | | |
Gain (loss) on sales of loans
|
| | | | (440) | | | | | | 31,907 | | |
Servicing income
|
| | | | 5,129 | | | | | | 14,799 | | |
Total Revenues, net
|
| | | $ | 264,367 | | | | | $ | 509,528 | | |
Operating Expenses | | | | | | | | | | | | | |
Loss on loan purchase commitment
|
| | | $ | 73,383 | | | | | $ | 161,452 | | |
Provision for credit losses
|
| | | | 78,025 | | | | | | 105,067 | | |
Funding costs
|
| | | | 25,895 | | | | | | 32,316 | | |
Processing and servicing
|
| | | | 32,669 | | | | | | 49,831 | | |
Technology and data analytics
|
| | | | 76,071 | | | | | | 122,378 | | |
Sales and marketing
|
| | | | 16,863 | | | | | | 25,044 | | |
General and administrative
|
| | | | 88,902 | | | | | | 121,230 | | |
Total Operating Expenses
|
| | | | 391,808 | | | | | | 617,318 | | |
Operating Loss
|
| | | $ | (127,441) | | | | | $ | (107,790) | | |
Other income (expense), net
|
| | | | 7,022 | | | | | | (4,432) | | |
Loss Before Income Taxes
|
| | | $ | (120,419) | | | | | $ | (112,222) | | |
Income tax expense
|
| | | | (36) | | | | | | (376) | | |
Net Loss
|
| | | $ | (120,455) | | | | | $ | (112,598) | | |
Excess Return to Preferred Stockholders on Repurchase
|
| | | | (14,113) | | | | | | (13,205) | | |
Net Loss Attributable to Common Stockholders
|
| | | $ | (134,568) | | | | | $ | (125,803) | | |
Other Comprehensive Loss | | | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | $ | — | | | | | | (302) | | |
Net Other Comprehensive Loss
|
| | | | — | | | | | | (302) | | |
Comprehensive Loss
|
| | | $ | (120,455) | | | | | $ | (112,900) | | |
Per share data: | | | | | | | | | | | | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (2.84) | | | | | $ | (2.63) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 47,345,328 | | | | | | 47,856,720 | | |
Pro forma net loss per share attributable to common stockholders – basic and diluted (unaudited)
|
| | | | | | | | |
$
|
(0.73)
|
| |
Pro forma weighted average common shares outstanding – basic and diluted
(unaudited) |
| | | | | | | | | | 171,764,609 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance – June 30, 2018
|
| | | | 100,443,538 | | | | | $ | 495,376 | | | | | | | 44,486,618 | | | | | $ | — | | | | | $ | 28,092 | | | | | $ | (197,364) | | | | | $ | — | | | | | $ | (169,272) | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 3,451,035 | | | | | | — | | | | | | 6,475 | | | | | | — | | | | | | — | | | | | | 6,475 | | |
Repurchases of common stock
|
| | | | — | | | | | | — | | | | | | | (859,445) | | | | | | — | | | | | | (2,212) | | | | | | (419) | | | | | | — | | | | | | (2,631) | | |
Issuance of redeemable
convertible preferred stock, net of issuance costs of $4,217 |
| | | | 23,310,166 | | | | | | 303,083 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchases of redeemable convertible preferred stock
|
| | | | (1,100,000) | | | | | | (385) | | | | | | | — | | | | | | — | | | | | | (14,113) | | | | | | — | | | | | | — | | | | | | (14,113) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 36,582 | | | | | | — | | | | | | — | | | | | | 36,582 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (120,455) | | | | | | — | | | | | | (120,455) | | |
Balance – June 30, 2019
|
| | | | 122,653,704 | | | | | $ | 798,074 | | | | | | | 47,078,208 | | | | | $ | — | | | | | $ | 54,824 | | | | | $ | (318,238) | | | | | $ | — | | | | | $ | (263,414) | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | | 2,101,317 | | | | | | — | | | | | | 2,733 | | | | | | — | | | | | | — | | | | | | 2,733 | | |
Repurchases of common stock
|
| | | | — | | | | | | — | | | | | | | (1,495,098) | | | | | | — | | | | | | (2,522) | | | | | | (16,331) | | | | | | — | | | | | | (18,853) | | |
Issuance of redeemable convertible preferred stock, net of issuance costs of $0
|
| | | | 1,175,872 | | | | | | 15,481 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Repurchases of redeemable convertible preferred stock
|
| | | | (1,713,605) | | | | | | (9,385) | | | | | | | — | | | | | | — | | | | | | (13,205) | | | | | | — | | | | | | — | | | | | | (13,205) | | |
Convertible notes beneficial conversion option
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 5,998 | | | | | | — | | | | | | — | | | | | | 5,998 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 32,545 | | | | | | — | | | | | | — | | | | | | 32,545 | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (302) | | | | | | (302) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (112,598) | | | | | | — | | | | | | (112,598) | | |
Balance – June 30, 2020
|
| | | | 122,115,971 | | | | | $ | 804,170 | | | | | | | 47,684,427 | | | | | $ | — | | | | | $ | 80,373 | | | | | $ | (447,167) | | | | | $ | (302) | | | | | $ | (367,096) | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (120,455) | | | | | $ | (112,598) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Provision for credit losses
|
| | | | 78,025 | | | | | | 105,067 | | |
Amortization of premiums and discounts on loans
|
| | | | (19,375) | | | | | | (27,605) | | |
(Gain) loss on sales of loans
|
| | | | 440 | | | | | | (31,907) | | |
Changes in fair value of servicing assets and liabilities
|
| | | | (940) | | | | | | (987) | | |
Changes in fair value of convertible debt derivative
|
| | | | — | | | | | | 3,834 | | |
Amortization of debt issuance costs
|
| | | | 1,698 | | | | | | 2,313 | | |
Stock-based compensation
|
| | | | 33,701 | | | | | | 29,625 | | |
Depreciation and amortization
|
| | | | 5,266 | | | | | | 9,444 | | |
Deferred tax expense
|
| | | | 36 | | | | | | 385 | | |
Other
|
| | | | — | | | | | | (304) | | |
Purchases of loans held for sale
|
| | | | (858,661) | | | | | | (2,101,483) | | |
Proceeds from the sale of loans held for sale
|
| | | | 813,309 | | | | | | 2,021,938 | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (24,791) | | | | | | (19,049) | | |
Other assets
|
| | | | (17,105) | | | | | | 19,936 | | |
Accrued interest payable
|
| | | | 675 | | | | | | 428 | | |
Accounts payable
|
| | | | 4,435 | | | | | | 7,514 | | |
Accrued expenses and other liabilities
|
| | | | 9,782 | | | | | | 13,868 | | |
Payable to third-party loan owners
|
| | | | 6,311 | | | | | | 8,279 | | |
Net Cash Used in Operating Activities
|
| | | | (87,649) | | | | | | (71,302) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchases of loans
|
| | | | (1,892,508) | | | | | | (2,830,320) | | |
Proceeds from the sale of loans
|
| | | | 147,103 | | | | | | 303,433 | | |
Principal repayments of loans
|
| | | | 1,412,927 | | | | | | 2,294,833 | | |
Additions to property, equipment and software
|
| | | | (19,406) | | | | | | (21,019) | | |
Purchases of intangible assets
|
| | | | (1,844) | | | | | | — | | |
Net Cash Used in Investing Activities
|
| | | | (353,728) | | | | | | (253,073) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Proceeds from funding debt
|
| | | | 1,354,550 | | | | | | 2,132,805 | | |
Payments of debt issuance costs
|
| | | | (4,850) | | | | | | (7,687) | | |
Principal repayments of funding debt
|
| | | | (1,080,481) | | | | | | (1,882,155) | | |
Proceeds from issuance of convertible debt
|
| | | | — | | | | | | 75,000 | | |
Proceeds from issuance of redeemable convertible preferred stock, net
|
| | | | 303,083 | | | | | | 15,481 | | |
Repurchases of redeemable convertible preferred stock
|
| | | | (14,498) | | | | | | (22,591) | | |
Proceeds from issuance of common stock
|
| | | | 6,475 | | | | | | 2,733 | | |
Repurchases of common stock
|
| | | | (2,631) | | | | | | (18,854) | | |
Net Cash Provided by Financing Activities
|
| | | | 561,648 | | | | | | 294,732 | | |
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash
|
| | | | 120,271 | | | | | | (29,643) | | |
Cash, cash equivalents and restricted cash, beginning of year
|
| | | | 237,500 | | | | | | 357,771 | | |
Cash, Cash Equivalents and Restricted Cash, End of Year
|
| | | $ | 357,771 | | | | | $ | 328,128 | | |
Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | |
Cash payments for interest
|
| | | $ | 27,838 | | | | | $ | 28,085 | | |
Supplemental Disclosures of Non-Cash Investing Activities | | | | | | | | | | | | | |
Stock-based compensation included in capitalized internal-use software
|
| | | $ | 2,882 | | | | | $ | 2,921 | | |
Additions to property, equipment and software included in accrued expenses
|
| | | $ | 3,023 | | | | | $ | 27 | | |
| | |
2019
|
| |
2020
|
| ||||||
Interest income on unpaid principal balance
|
| | | $ | 103,731 | | | | | $ | 163,374 | | |
Amortization of discount on loans held for investment
|
| | | | 21,833 | | | | | | 35,251 | | |
Amortization of premiums on loans
|
| | | | (2,458) | | | | | | (6,157) | | |
Interest receivable charged-off, net of recoveries
|
| | | | (3,702) | | | | | | (5,738) | | |
Total interest income
|
| | | $ | 119,404 | | | | | $ | 186,730 | | |
| | |
2019
|
| |
2020
|
| ||||||
Unpaid principal balance
|
| | | $ | 742,525 | | | | | $ | 1,054,077 | | |
Accrued interest receivable
|
| | | | 6,922 | | | | | | 8,707 | | |
Premiums on loans held for investment
|
| | | | 2,455 | | | | | | 4,646 | | |
Less: Discount due to loan commitment liability
|
| | | | (13,068) | | | | | | (28,659) | | |
Less: Loans held for sale
|
| | | | (3,420) | | | | | | (4,459) | | |
Total loans held for investment
|
| | | $ | 735,414 | | | | | $ | 1,034,312 | | |
| | |
2019
|
| |
2020
|
| ||||||
96+
|
| | | $ | 425,070 | | | | | $ | 746,758 | | |
94 – 96
|
| | | | 204,214 | | | | | | 196,083 | | |
90 – 94
|
| | | | 105,570 | | | | | | 82,368 | | |
<90
|
| | | | 7,671 | | | | | | 8,004 | | |
No score(1)
|
| | | | — | | | | | | 20,864 | | |
Total unpaid principal balance
|
| | | $ | 742,525 | | | | | $ | 1,054,077 | | |
| | |
2019
|
| |
2020
|
| ||||||
Non-delinquent loans
|
| | | $ | 725,648 | | | | | $ | 1,019,492 | | |
4 – 29 calendar days past due(1)
|
| | | | 6,314 | | | | | | 16,765 | | |
30 – 59 calendar days past due
|
| | | | 6,196 | | | | | | 5,393 | | |
60 – 89 calendar days past due
|
| | | | 4,264 | | | | | | 6,268 | | |
90-119 calendar days past due
|
| | | | 103 | | | | | | 6,159 | | |
Total unpaid principal balance
|
| | | $ | 742,525 | | | | | $ | 1,054,077 | | |
| | |
2019
|
| |
2020
|
| ||||||
Balance at the beginning of the period
|
| | | $ | 35,949 | | | | | $ | 66,260 | | |
Provision for credit losses(1)
|
| | | | 77,416 | | | | | | 101,540 | | |
Charge-offs
|
| | | | (50,107) | | | | | | (81,052) | | |
Recoveries of charged-off receivables
|
| | | | 3,002 | | | | | | 8,389 | | |
Balance at the end of the period
|
| | | $ | 66,260 | | | | | $ | 95,137 | | |
| | |
Estimated
Useful Life |
| |
2019
|
| |
2020
|
| ||||||
Internally developed software
|
| |
3 – 5 years
|
| | | $ | 24,294 | | | | | $ | 40,444 | | |
Leasehold improvements
|
| |
Life of lease
|
| | | | 11,677 | | | | | | 16,645 | | |
Furniture and equipment
|
| |
5 years
|
| | | | 3,919 | | | | | | 4,713 | | |
Computer equipment
|
| |
3 years
|
| | | | 2,578 | | | | | | 3,990 | | |
Total property, equipment and software, at cost
|
| | | | | | | 42,468 | | | | | | 65,792 | | |
Less: accumulated depreciation and amortization
|
| | | | | | | (8,823) | | | | | | (17,652) | | |
Property, equipment and software, net
|
| | | | | | $ | 33,645 | | | | | $ | 48,140 | | |
| | |
2019
|
| |
2020
|
| ||||||
Processing reserves
|
| | | $ | 17,191 | | | | | $ | 924 | | |
Promote amount asset
|
| | | | 8,878 | | | | | | — | | |
Prepaid expenses
|
| | | | 4,590 | | | | | | 6,406 | | |
Other receivables
|
| | | | 2,783 | | | | | | 3,169 | | |
Other assets
|
| | | | 7,971 | | | | | | 12,849 | | |
Total other assets
|
| | | $ | 41,413 | | | | | $ | 23,348 | | |
|
2021
|
| | | $ | 13,876 | | |
|
2022
|
| | | | 14,232 | | |
|
2023
|
| | | | 15,242 | | |
|
2024
|
| | | | 15,499 | | |
|
2025
|
| | | | 15,769 | | |
|
Thereafter
|
| | | | 25,146 | | |
|
Total
|
| | | $ | 99,764 | | |
| | |
2019
|
| |
2020
|
| ||||||
Accrued expenses
|
| | | $ | 7,481 | | | | | $ | 16,088 | | |
Deferred lease liability
|
| | | | 2,800 | | | | | | 4,492 | | |
Other liabilities
|
| | | | 5,333 | | | | | | 7,230 | | |
Total accrued expenses and other liabilities
|
| | | $ | 15,614 | | | | | $ | 27,810 | | |
| | |
Funding Debt Outstanding
|
| |||||||||
Final Maturity Fiscal Year
|
| |
2019
|
| |
2020
|
| ||||||
2021
|
| | | $ | 325,504 | | | | | $ | — | | |
2022
|
| | | | 248,425 | | | | | | 171,133 | | |
2023
|
| | | | — | | | | | | 653,447 | | |
2024
|
| | | | — | | | | | | — | | |
2025
|
| | | | — | | | | | | — | | |
Thereafter
|
| | | | — | | | | | | — | | |
Total
|
| | | $ | 573,929 | | | | | $ | 824,580 | | |
Deferred debt issuance costs
|
| | | | (4,695) | | | | | | (6,654) | | |
Total funding debt, net of deferred debt issuance costs
|
| | | $ | 569,234 | | | | | $ | 817,926 | | |
| | |
2020
|
| |||
Convertible notes
|
| | | $ | 75,000 | | |
Less: Deferred debt issuance costs
|
| | | | (103) | | |
Less: Debt discount
|
| | | | (7,282) | | |
Total carrying value of convertible debt
|
| | | $ | 67,615 | | |
Derivative liability
|
| | | | 6,607 | | |
Total convertible debt
|
| | | $ | 74,222 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Promote amount asset
|
| | | $ | — | | | | | $ | — | | | | | $ | 8,878 | | | | | $ | 8,878 | | |
Servicing assets
|
| | | | — | | | | | | — | | | | | | 1,680 | | | | | | 1,680 | | |
Total assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 10,558 | | | | | $ | 10,558 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Servicing liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,130 | | | | | $ | 1,130 | | |
Performance fee liability
|
| | | | — | | | | | | — | | | | | | 488 | | | | | | 488 | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,618 | | | | | $ | 1,618 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Servicing assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,132 | | | | | $ | 2,132 | | |
Total assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,132 | | | | | $ | 2,132 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Constant maturity swaps
|
| | | $ | — | | | | | $ | 3,297 | | | | | $ | — | | | | | $ | 3,297 | | |
Servicing liabilities
|
| | | | — | | | | | | — | | | | | | 1,540 | | | | | | 1,540 | | |
Performance fee liability
|
| | | | — | | | | | | — | | | | | | 875 | | | | | | 875 | | |
Convertible debt derivative
|
| | | | — | | | | | | — | | | | | | 6,607 | | | | | | 6,607 | | |
Total liabilities
|
| | | $ | — | | | | | $ | 3,297 | | | | | $ | 9,022 | | | | | $ | 12,319 | | |
| | |
Promote
Amount Asset |
| |||
Fair value at June 30, 2018
|
| | | $ | 4,021 | | |
Initial transfers of financial assets
|
| | | | 3,034 | | |
Subsequent changes in fair value
|
| | | | 1,823 | | |
Fair value at June 30, 2019
|
| | | $ | 8,878 | | |
Initial transfers of financial assets
|
| | | | 180 | | |
Subsequent changes in fair value
|
| | | | 2,068 | | |
Settlement of promote amount asset
|
| | | | (11,126) | | |
Fair value at June 30, 2020
|
| | | $ | — | | |
| | |
Servicing
Assets |
| |
Servicing
Liabilities |
| ||||||
Fair value at June 30, 2018
|
| | | $ | 418 | | | | | $ | (808) | | |
Initial transfers of financial assets
|
| | | | 1,740 | | | | | | (2,492) | | |
Subsequent changes in fair value
|
| | | | (478) | | | | | | 2,170 | | |
Fair value at June 30, 2019
|
| | | $ | 1,680 | | | | | $ | (1,130) | | |
Initial transfers of financial assets
|
| | | | 1,899 | | | | | | (2,845) | | |
Subsequent changes in fair value
|
| | | | (1,447) | | | | | | 2,435 | | |
Fair value at June 30, 2020
|
| | | $ | 2,132 | | | | | $ | (1,540) | | |
|
| | |
Unobservable Input
|
| |
Minimum
|
| |
Maximum
|
| |
Weighted Average
|
| |||||||||
Servicing assets
|
| | Discount rate | | | | | 30.00% | | | | | | 30.00% | | | | | | 30.00% | | |
| | |
Adequate compensation(1)
|
| | | | 0.97% | | | | | | 0.97% | | | | | | 0.97% | | |
| | | Net default rate | | | | | 2.50% | | | | | | 2.50% | | | | | | 2.50% | | |
Servicing liabilities
|
| | Discount rate | | | | | 30.00% | | | | | | 30.00% | | | | | | 30.00% | | |
| | |
Adequate compensation(1)
|
| | | | 2.53% | | | | | | 2.88% | | | | | | 2.75% | | |
| | | Net default rate | | | | | 9.65% | | | | | | 15.26% | | | | | | 13.23% | | |
| | |
Unobservable Input
|
| |
Minimum
|
| |
Maximum
|
| |
Weighted Average
|
| |||||||||
Servicing assets
|
| | Discount rate | | | | | 30.00% | | | | | | 30.00% | | | | | | 30.00% | | |
| | |
Adequate compensation(1)
|
| | | | 0.73% | | | | | | 0.89% | | | | | | 0.76% | | |
| | | Net default rate | | | | | 0.81% | | | | | | 0.82% | | | | | | 0.82% | | |
Servicing liabilities
|
| | Discount rate | | | | | 30.00% | | | | | | 30.00% | | | | | | 30.00% | | |
| | |
Adequate compensation(1)
|
| | | | 2.00% | | | | | | 3.18% | | | | | | 2.55% | | |
| | | Net default rate | | | | | 6.45% | | | | | | 10.99% | | | | | | 9.16% | | |
| | |
2019
|
| |
2020
|
| ||||||
Servicing assets | | | | | | | | | | | | | |
Net default rate assumption:
|
| | | | | | | | | | | | |
Net default rate increase of 25%
|
| | | $ | (4) | | | | | $ | (9) | | |
Net default rate increase of 50%
|
| | | $ | (7) | | | | | $ | (21) | | |
Adequate compensation assumption:
|
| | | | | | | | | | | | |
Adequate compensation increase of 25%
|
| | | $ | (741) | | | | | $ | (1,338) | | |
Adequate compensation increase of 50%
|
| | | $ | (1,482) | | | | | $ | (2,675) | | |
Discount rate assumption:
|
| | | | | | | | | | | | |
Discount rate increase of 25%
|
| | | $ | (71) | | | | | $ | (27) | | |
Discount rate increase of 50%
|
| | | $ | (136) | | | | | $ | (56) | | |
Servicing liabilities | | | | | | | | | | | | | |
Net default rate assumption:
|
| | | | | | | | | | | | |
Net default rate increase of 25%
|
| | | $ | 4 | | | | | $ | 8 | | |
Net default rate increase of 50%
|
| | | $ | 8 | | | | | $ | 12 | | |
Adequate compensation assumption:
|
| | | | | | | | | | | | |
Adequate compensation increase of 25%
|
| | | $ | (580) | | | | | $ | (1,438) | | |
Adequate compensation increase of 50%
|
| | | $ | (1,161) | | | | | $ | (2,875) | | |
Discount rate assumption:
|
| | | | | | | | | | | | |
Discount rate increase of 25%
|
| | | $ | 33 | | | | | $ | 48 | | |
Discount rate increase of 50%
|
| | | $ | 64 | | | | | $ | 91 | | |
| | |
Performance
Fee Liability |
| |||
Fair value at June 30, 2018
|
| | | $ | — | | |
Purchases of loans
|
| | | | 762 | | |
Subsequent changes in fair value
|
| | | | (274) | | |
Fair value at June 30, 2019
|
| | | $ | 488 | | |
Purchases of loans
|
| | | | 1,054 | | |
Subsequent changes in fair value
|
| | | | (667) | | |
Fair value at June 30, 2020
|
| | | $ | 875 | | |
Unobservable Input
|
| |
Minimum
|
| |
Maximum
|
| |
Weighted Average
|
| |||||||||
Discount rate
|
| | | | 10.00% | | | | | | 10.00% | | | | | | 10.00% | | |
Refund rate
|
| | | | 4.50% | | | | | | 4.50% | | | | | | 4.50% | | |
Default rate
|
| | | | 2.17% | | | | | | 3.71% | | | | | | 2.72% | | |
| | |
2019
|
| |
2020
|
| ||||||
Performance fee liability | | | | | | | | | | | | | |
Discount rate assumption:
|
| | | | | | | | | | | | |
Discount rate increase of 25%
|
| | | $ | (12) | | | | | $ | (25) | | |
Discount rate increase of 50%
|
| | | $ | (23) | | | | | $ | (50) | | |
Refund rate assumption:
|
| | | | | | | | | | | | |
Refund rate increase of 25%
|
| | | $ | (1) | | | | | $ | (1) | | |
Refund rate increase of 50%
|
| | | $ | (2) | | | | | $ | (3) | | |
Default rate assumption:
|
| | | | | | | | | | | | |
Default rate increase of 25%
|
| | | $ | (5) | | | | | $ | (5) | | |
Default rate increase of 50%
|
| | | $ | (10) | | | | | $ | (11) | | |
| | |
Convertible Debt
Derivative Liability |
| |||
Fair value at June 30, 2019
|
| | | $ | — | | |
Initial recognition of debt
|
| | | | 2,773 | | |
Subsequent changes in fair value
|
| | | | 3,834 | | |
Fair value at June 30, 2020
|
| | | $ | 6,607 | | |
Unobservable Input
|
| |
Minimum
|
| |
Maximum
|
| |
Weighted Average
|
| |||||||||
Condition probabilities
|
| | | | 0.00% | | | | | | 3.00% | | | | | | n/a | | |
Series F redeemable convertible preferred stock price volatility
|
| | | | 28.70% | | | | | | 55.00% | | | | | | n/a | | |
Discount rate
|
| | | | 10% | | | | | | 10% | | | | | | n/a | | |
| | |
2020
|
| |||
Convertible debt derivative liability | | | | | | | |
Condition probabilities assumption:
|
| | | | | | |
Condition probabilities increase of 25%
|
| | | $ | 697 | | |
Condition probabilities increase of 50%
|
| | | $ | 1,178 | | |
Volatility assumption:
|
| | | | | | |
Volatility increase of 25%
|
| | | $ | 235 | | |
Volatility increase of 50%
|
| | | $ | 637 | | |
Discount rate assumption:
|
| | | | | | |
Discount rate increase of 25%
|
| | | $ | (1,109) | | |
Discount rate increase of 50%
|
| | | $ | (2,066) | | |
| | |
Carrying Amount
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Balance at
Fair Value |
| |||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 320,448 | | | | | $ | 320,448 | | | | | $ | — | | | | | $ | — | | | | | $ | 320,448 | | |
Restricted cash
|
| | | | 37,323 | | | | | | 37,323 | | | | | | — | | | | | | — | | | | | | 37,323 | | |
Loans held for sale
|
| | | | 3,420 | | | | | | — | | | | | | 3,420 | | | | | | — | | | | | | 3,420 | | |
Loans held for investment, net
|
| | | | 669,154 | | | | | | — | | | | | | — | | | | | | 646,920 | | | | | | 646,920 | | |
Accounts receivable, net
|
| | | | 43,102 | | | | | | — | | | | | | 43,102 | | | | | | — | | | | | | 43,102 | | |
Other assets
|
| | | | 26,606 | | | | | | — | | | | | | 24,756 | | | | | | 1,850 | | | | | | 26,606 | | |
Total assets
|
| | | $ | 1,100,053 | | | | | $ | 357,771 | | | | | $ | 71,278 | | | | | $ | 648,770 | | | | | $ | 1,077,819 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 10,846 | | | | | $ | — | | | | | $ | 10,846 | | | | | $ | — | | | | | $ | 10,846 | | |
Payable to third-party loan owners
|
| | | | 16,719 | | | | | | — | | | | | | 16,719 | | | | | | — | | | | | | 16,719 | | |
Accrued interest payable
|
| | | | 1,432 | | | | | | — | | | | | | 1,432 | | | | | | — | | | | | | 1,432 | | |
Accrued expenses and other liabilities
|
| | | | 13,996 | | | | | | — | | | | | | 13,996 | | | | | | — | | | | | | 13,996 | | |
Funding debt
|
| | | | 569,234 | | | | | | — | | | | | | — | | | | | | 565,227 | | | | | | 565,227 | | |
Total liabilities
|
| | | $ | 612,227 | | | | | $ | — | | | | | $ | 42,993 | | | | | $ | 565,227 | | | | | $ | 608,220 | | |
| | |
Carrying Amount
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Balance at
Fair Value |
| |||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 267,059 | | | | | $ | 267,059 | | | | | $ | — | | | | | $ | — | | | | | $ | 267,059 | | |
Restricted cash
|
| | | | 61,069 | | | | | | 61,069 | | | | | | — | | | | | | — | | | | | | 61,069 | | |
Loans held for sale
|
| | | | 4,459 | | | | | | — | | | | | | 4,459 | | | | | | — | | | | | | 4,459 | | |
Loans held for investment, net
|
| | | | 939,175 | | | | | | — | | | | | | — | | | | | | 922,919 | | | | | | 922,919 | | |
Accounts receivable, net
|
| | | | 59,001 | | | | | | — | | | | | | 59,001 | | | | | | — | | | | | | 59,001 | | |
Other assets
|
| | | | 7,984 | | | | | | — | | | | | | 7,984 | | | | | | — | | | | | | 7,984 | | |
Total assets
|
| | | $ | 1,338,747 | | | | | $ | 328,128 | | | | | $ | 71,444 | | | | | $ | 922,919 | | | | | $ | 1,322,491 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 18,361 | | | | | $ | — | | | | | $ | 18,361 | | | | | $ | — | | | | | $ | 18,361 | | |
Payable to third-party loan owners
|
| | | | 24,998 | | | | | | — | | | | | | 24,998 | | | | | | — | | | | | | 24,998 | | |
Accrued interest payable
|
| | | | 1,860 | | | | | | — | | | | | | 1,860 | | | | | | — | | | | | | 1,860 | | |
Accrued expenses and other liabilities
|
| | | | 25,395 | | | | | | — | | | | | | 25,395 | | | | | | — | | | | | | 25,395 | | |
Convertible debt
|
| | | | 67,615 | | | | | | — | | | | | | — | | | | | | 67,615 | | | | | | 67,615 | | |
Funding debt
|
| | | | 817,926 | | | | | | — | | | | | | — | | | | | | 805,910 | | | | | | 805,910 | | |
Total liabilities
|
| | | $ | 956,155 | | | | | $ | — | | | | | $ | 70,614 | | | | | $ | 873,525 | | | | | $ | 944,139 | | |
|
| | |
Shares
|
| | | | | | | | | | | | | |||||||||
Series
|
| |
Authorized
|
| |
Issued and
Outstanding |
| |
Carrying Value
(in thousands) |
| |
Liquidation Preference
(in thousands) |
| ||||||||||||
A
|
| | | | 21,428,572 | | | | | | 20,328,572 | | | | | $ | 7,097 | | | | | $ | 7,115 | | |
B
|
| | | | 19,788,417 | | | | | | 19,788,417 | | | | | | 25,941 | | | | | | 26,000 | | |
C
|
| | | | 15,129,141 | | | | | | 15,129,141 | | | | | | 79,661 | | | | | | 79,905 | | |
D
|
| | | | 22,705,526 | | | | | | 22,705,526 | | | | | | 139,857 | | | | | | 140,000 | | |
E
|
| | | | 21,391,882 | | | | | | 21,391,882 | | | | | | 242,435 | | | | | | 242,597 | | |
F
|
| | | | 24,009,471 | | | | | | 23,310,166 | | | | | | 303,083 | | | | | | 307,300 | | |
Total
|
| | | | 124,453,009 | | | | | | 122,653,704 | | | | | $ | 798,074 | | | | | $ | 802,917 | | |
|
| | |
Shares
|
| | | | | | | | | | | | | |||||||||
Series
|
| |
Authorized
|
| |
Issued and
Outstanding |
| |
Carrying Value
(in thousands) |
| |
Liquidation Preference
(in thousands) |
| ||||||||||||
A
|
| | | | 21,428,572 | | | | | | 21,428,572 | | | | | $ | 21,598 | | | | | $ | 21,616 | | |
B
|
| | | | 19,788,417 | | | | | | 19,788,417 | | | | | | 25,941 | | | | | | 26,000 | | |
C
|
| | | | 15,129,141 | | | | | | 13,802,530 | | | | | | 72,661 | | | | | | 72,905 | | |
D
|
| | | | 22,705,526 | | | | | | 22,318,532 | | | | | | 137,471 | | | | | | 137,614 | | |
E
|
| | | | 21,391,882 | | | | | | 21,391,882 | | | | | | 242,435 | | | | | | 242,597 | | |
F
|
| | | | 24,009,471 | | | | | | 23,386,038 | | | | | | 304,064 | | | | | | 308,300 | | |
Total
|
| | | | 124,453,009 | | | | | | 122,115,971 | | | | | $ | 804,170 | | | | | $ | 809,032 | | |
| | |
2019
|
| |
2020
|
| ||||||
Conversion of redeemable convertible preferred stock
|
| | | | 122,653,704 | | | | | | 122,115,971 | | |
Exercise of warrants
|
| | | | 1,608,370 | | | | | | 706,065 | | |
Available outstanding under stock option plan
|
| | | | 43,596,828 | | | | | | 50,771,657 | | |
Available for future grant under stock option plan
|
| | | | 3,649,298 | | | | | | 4,904,531 | | |
Total
|
| | | | 171,508,200 | | | | | | 178,498,224 | | |
| | |
Number
of Shares |
| |
Weighted Average
Exercise Price ($) |
| |
Weighted Average
Remaining Life (years) |
| |||||||||
Warrants outstanding, June 30, 2019
|
| | | | 1,608,370 | | | | | $ | 0.16 | | | | | | 5.77 | | |
Issued
|
| | | | 400,000 | | | | | | 3.80 | | | | | | 10.00 | | |
Exercised
|
| | | | (1,300,825) | | | | | | 0.01 | | | | | | 5.42 | | |
Cancelled
|
| | | | (1,480) | | | | | | 0.01 | | | | | | 5.42 | | |
Warrants outstanding, June 30, 2020
|
| | | | 706,065 | | | | | $ | 2.50 | | | | | | 7.21 | | |
| | |
Warrants
Outstanding |
| |
Weighted Average
Remaining Life (years) |
| |
Exercise
Price ($) |
| |||||||||
Year ended June 30, 2014
|
| | | | 152,219 | | | | | | 3.92 | | | | | $ | 0.28 | | |
Year ended June 30, 2016
|
| | | | 153,846 | | | | | | 5.10 | | | | | | 1.30 | | |
Year ended June 30, 2020
|
| | | | 400,000 | | | | | | 9.27 | | | | | | 3.80 | | |
Total
|
| | | | 706,065 | | | | | | | | | | | | | | |
| | |
Number
of Options |
| |
Weighted Average
Exercise Price |
| |
Weighted Average
Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Balance, June 30, 2019
|
| | | | 43,596,828 | | | | | $ | 4.70 | | | | | | 8.45 | | | | | | | | |
Granted
|
| | | | 8,239,937 | | | | | | 8.80 | | | | | | | | | | | | | | |
Exercised
|
| | | | (800,492) | | | | | | 3.84 | | | | | | | | | | | | | | |
Forfeited, expired or cancelled
|
| | | | (8,499,786) | | | | | | 6.42 | | | | | | | | | | | | | | |
Balance, June 30, 2020
|
| | | | 42,536,487 | | | | | $ | 5.17 | | | | | | 7.54 | | | | | | | | |
Vested and exercisable, | | | | | | ||||||||||||||||||||
June 30, 2020
|
| | | | 24,362,906 | | | | | $ | 3.59 | | | | | | 6.72 | | | | | $ | 100,716 | | |
Vested and exercisable, and expected to vest thereafter (1)
|
| | | | | ||||||||||||||||||||
June 30, 2020
|
| | | | 38,597,807 | | | | | $ | 4.90 | | | | | | 7.41 | | | | | $ | 117,762 | | |
| | |
2019
|
| |
2020
|
|
Volatility
|
| |
54%
|
| |
45%
|
|
Risk-free interest rate
|
| |
1.91% – 3.07%
|
| |
0.28% – 1.76%
|
|
Expected term (in years)
|
| |
6.00
|
| |
5.87
|
|
Expected dividend
|
| |
—
|
| |
—
|
|
| | |
Number
of Shares |
| |
Weighted Average
Grant Date Fair Value |
| ||||||
Non-vested at June 30, 2019
|
| | | | — | | | | | $ | — | | |
Granted
|
| | | | 8,776,631 | | | | | | 7.97 | | |
Forfeited, expired or cancelled
|
| | | | (541,461) | | | | | | 8.25 | | |
Non-vested at June 30, 2020
|
| | | | 8,235,170 | | | | | $ | 7.95 | | |
| | |
2019
|
| |
2020
|
| ||||||
General and administrative
|
| | | $ | 22,647 | | | | | $ | 13,682 | | |
Processing and servicing
|
| | | | 132 | | | | | | 82 | | |
Technology and data analytics
|
| | | | 13,913 | | | | | | 12,285 | | |
Sales and marketing
|
| | | | 4,179 | | | | | | 4,040 | | |
Total stock-based compensation in operating expenses
|
| | | | 40,871 | | | | | | 30,089 | | |
Capitalized into property, equipment and software, net
|
| | | | 2,882 | | | | | | 2,921 | | |
Total stock-based compensation expense
|
| | | $ | 43,753 | | | | | $ | 33,010 | | |
| | |
2019
|
| |
2020
|
| ||||||
Current | | | | | | | | | | | | | |
Federal
|
| | | $ | — | | | | | $ | — | | |
State
|
| | | | — | | | | | | 351 | | |
Foreign
|
| | | | — | | | | | | 436 | | |
Total current expense
|
| | | | — | | | | | | 787 | | |
Deferred | | | | | | | | | | | | | |
Federal
|
| | | | 21 | | | | | | 6 | | |
State
|
| | | | 15 | | | | | | 28 | | |
Foreign
|
| | | | — | | | | | | (445) | | |
Total deferred expense
|
| | | | 36 | | | | | | (411) | | |
Income tax expense
|
| | | $ | 36 | | | | | $ | 376 | | |
| | |
2019
|
| |
2020
|
| ||||||
Loss before income taxes
|
| | | $ | (120,419) | | | | | $ | (112,222) | | |
Tax rates
|
| | | | 21% | | | | | | 21% | | |
Federal tax (benefit) at statutory rate
|
| | | $ | (24,969) | | | | | $ | (23,567) | | |
State tax (benefit), net of federal tax benefit
|
| | | | (7,964) | | | | | | (11,783) | | |
Non-deductible expenses and other permanent
|
| | | | (247) | | | | | | 1,201 | | |
Convertible debt derivative liability
|
| | | | — | | | | | | 805 | | |
Other
|
| | | | (216) | | | | | | 110 | | |
Stock-based compensation, expirations and forfeitures
|
| | | | 3,487 | | | | | | 409 | | |
Change in tax rate
|
| | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | 29,945 | | | | | | 33,201 | | |
Income tax expense
|
| | | $ | 36 | | | | | $ | 376 | | |
| | |
2019
|
| |
2020
|
| ||||||
Net operating loss carryforwards
|
| | | $ | 56,902 | | | | | $ | 82,077 | | |
Allowance for credit losses
|
| | | | 19,002 | | | | | | 30,162 | | |
Stock options
|
| | | | 8,351 | | | | | | 17,210 | | |
Depreciation and amortization
|
| | | | 1,301 | | | | | | 65 | | |
Deferred lease liability
|
| | | | 803 | | | | | | 1,363 | | |
Accrued expenses
|
| | | | 259 | | | | | | 392 | | |
Contingent reserve
|
| | | | 374 | | | | | | 418 | | |
Borrowing costs
|
| | | | 187 | | | | | | — | | |
Foregone interest
|
| | | | 183 | | | | | | 363 | | |
Loan servicing
|
| | | | — | | | | | | 467 | | |
Convertible debt derivative liability
|
| | | | — | | | | | | 841 | | |
Loan commitment liability
|
| | | | — | | | | | | 265 | | |
Other
|
| | | | 26 | | | | | | 47 | | |
Total deferred tax assets
|
| | | $ | 87,388 | | | | | $ | 133,670 | | |
Internally developed software
|
| | | | (5,443) | | | | | | (8,943) | | |
Loan servicing
|
| | | | (1,104) | | | | | | — | | |
Intangible assets
|
| | | | (109) | | | | | | (152) | | |
Loan selling costs
|
| | | | (77) | | | | | | (86) | | |
Convertible debt discount
|
| | | | — | | | | | | (2,209) | | |
Mark to market adjustment
|
| | | | — | | | | | | (9,657) | | |
Performance fee premium
|
| | | | — | | | | | | (176) | | |
Total deferred tax liabilities
|
| | | $ | (6,733) | | | | | $ | (21,223) | | |
Valuation allowance
|
| | | | (80,726) | | | | | | (112,107) | | |
Deferred tax assets (liabilities), net of valuation allowance
|
| | | $ | (71) | | | | | $ | 340 | | |
| | |
2019
|
| |
2020
|
| ||||||
Numerator: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (120,455) | | | | | $ | (112,598) | | |
Excess return to preferred stockholders on repurchase
|
| | | | (14,113) | | | | | | (13,205) | | |
Net loss attributable to common stockholders, basic and diluted
|
| | | $ | (134,568) | | | | | $ | (125,803) | | |
Denominator: | | | | | | | | | | | | | |
Weighted average common shares used in net loss per share attributable to common stockholders, basic and diluted
|
| | | | 47,345,328 | | | | | | 47,856,720 | | |
Net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (2.84) | | | | | $ | (2.63) | | |
| | |
2019
|
| |
2020
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 122,653,704 | | | | | | 122,115,971 | | |
Stock options, including early exercised options
|
| | | | 43,669,224 | | | | | | 42,573,405 | | |
Restricted stock units
|
| | | | — | | | | | | 8,235,170 | | |
Convertible debt
|
| | | | — | | | | | | 7,182,478 | | |
Common stock warrants
|
| | | | 1,608,370 | | | | | | 706,065 | | |
Total
|
| | | | 167,931,298 | | | | | | 180,813,089 | | |
| | |
2020
|
| |||
Numerator: | | | | | | | |
Net loss attributable to common stockholders
|
| | | $ | (125,803) | | |
Excess return to preferred stockholders on repurchase
|
| | | | 13,205 | | |
Stock-based compensation expense for RSUs with vesting conditions contingent upon an
IPO |
| | | | (12,327) | | |
Pro forma net loss attributable to common stockholders
|
| | | $ | (124,925) | | |
Denominator: | | | | | | | |
Weighted average common shares used in net loss per share attributable to common stockholders, basic and diluted
|
| | | | 47,856,720 | | |
Pro forma adjustment for the automatic conversion of all outstanding shares of redeemable convertible preferred stock into shares of common stock
|
| | | | 122,662,520 | | |
Pro forma adjustment for the conversion of convertible debt into shares of common stock
|
| | | | 765,006 | | |
Pro forma adjustment for the vesting of RSUs with vesting conditions contingent upon an IPO
|
| | | | 459,638 | | |
Pro forma adjustment for the exercise of common stock warrants contingent upon an IPO
|
| | | | 20,725 | | |
Pro forma weighted average common shares used in pro forma net loss per share attributable to common stockholders, basic and diluted
|
| | | | 171,764,609 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (0.73) | | |
|
| | |
2019
|
| |
2020
|
| ||||||
United States
|
| | | $ | 264,367 | | | | | $ | 506,212 | | |
Canada
|
| | | | — | | | | | | 3,316 | | |
Total revenues, net
|
| | | $ | 264,367 | | | | | $ | 509,528 | | |
| | |
June 30, 2020
|
| |
September 30, 2020
|
| |
Pro Forma
September 30, 2020 |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 267,059 | | | | | $ | 684,423 | | | | | | | | |
Restricted cash
|
| | | | 61,069 | | | | | | 101,451 | | | | | | | | |
Loans held for sale
|
| | | | 4,459 | | | | | | 4,085 | | | | | | | | |
Loans held for investment
|
| | | | 1,034,312 | | | | | | 1,414,157 | | | | | | | | |
Allowance for credit losses
|
| | | | (95,137) | | | | | | (124,273) | | | | | | | | |
Loans held for investment, net
|
| | | | 939,175 | | | | | | 1,289,884 | | | | | | | | |
Accounts receivable, net
|
| | | | 59,001 | | | | | | 49,026 | | | | | | | | |
Property, equipment and software, net
|
| | | | 48,140 | | | | | | 49,562 | | | | | | | | |
Other assets
|
| | | | 23,348 | | | | | | 72,118 | | | | | | 275,052 | | |
Total Assets
|
| | | $ | 1,402,251 | | | | | $ | 2,250,549 | | | | | $ | 2,453,483 | | |
Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit
|
| | | | | | | | | | | | | | | | | | |
Liabilities: | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 18,361 | | | | | $ | 24,471 | | | | | | | | |
Payable to third-party loan owners
|
| | | | 24,998 | | | | | | 21,205 | | | | | | | | |
Accrued interest payable
|
| | | | 1,860 | | | | | | 2,132 | | | | | | | | |
Accrued expenses and other liabilities
|
| | | | 27,810 | | | | | | 25,877 | | | | | | | | |
Convertible debt
|
| | | | 74,222 | | | | | | — | | | | | | | | |
Notes issued by securitization trusts
|
| | | | — | | | | | | 498,921 | | | | | | | | |
Funding debt
|
| | | | 817,926 | | | | | | 698,892 | | | | | | | | |
Total liabilities
|
| | | | 965,177 | | | | | | 1,271,498 | | | | | | | | |
Commitments and contingencies (Note 6) | | | | | | | | | | | | | | | | | | | |
Redeemable convertible preferred stock, $0.00001 par value, 124,453,009 and
151,573,897 shares authorized at June 30, 2020 and September 30, 2020, respectively; 122,115,971 and 148,384,433 issued and outstanding at June 30, 2020 and September 30, 2020, respectively; liquidation preference of $809,032 and $1,319,181 at June 30, 2020 and September 30, 2020, respectively; no shares authorized, issued and outstanding at September 30, 2020, pro forma |
| | | | 804,170 | | | | | | 1,327,163 | | | | | | — | | |
Stockholders’ deficit: | | | | | | | | | | | | | | | | | | | |
Common stock, $0.00001 par value per share, 232,000,000 and 287,000,000
shares authorized at June 30, 2020 and September 30, 2020, respectively; 47,684,427 and 53,031,446 shares issued and outstanding at June 30, 2020 and September 30, 2020, respectively; no shares authorized, issued and outstanding at September 30, 2020, pro forma |
| | | | — | | | | | | — | | | | | | | | |
Class A common stock, par value $0.00001 per share: no shares authorized, issued and outstanding at June 30, 2020 and September 30, 2020; 3,030,000,000 shares authorized, 96,746,330 shares issued and outstanding at September 30, 2020, pro forma;
|
| | | | — | | | | | | — | | | | | | 1 | | |
Class B common stock, par value $0.00001 per share: no shares authorized,
issued and outstanding at June 30, 2020 and September 30, 2020; 140,000,000 shares authorized, 121,400,441 shares issued and outstanding at September 30,2020, pro forma; |
| | | | — | | | | | | — | | | | | | 1 | | |
Additional paid in capital
|
| | | | 80,373 | | | | | | 114,226 | | | | | | 1,660,898 | | |
Accumulated deficit
|
| | | | (447,167) | | | | | | (462,442) | | | | | | (479,019) | | |
Accumulated other comprehensive loss
|
| | | | (302) | | | | | | 104 | | | | | | 104 | | |
Total stockholders’ (deficit) equity
|
| | | | (367,096) | | | | | | (348,112) | | | | | | 1,181,985 | | |
Total Liabilities, Redeemable Convertible Preferred Stock and Stockholders’ Deficit
|
| | | $ | 1,402,251 | | | | | $ | 2,250,549 | | | | | $ | 2,453,483 | | |
|
| | |
June 30, 2020
|
| |
September 30, 2020
|
| ||||||
Assets of consolidated VIEs, included in total assets above | | | | | | | | | | | | | |
Restricted cash
|
| | | $ | 28,788 | | | | | $ | 57,687 | | |
Loans held for investment
|
| | | | 935,085 | | | | | | 1,307,809 | | |
Allowance for credit losses
|
| | | | (87,467) | | | | | | (117,485) | | |
Loans held for investment, net
|
| | | | 847,618 | | | | | | 1,190,324 | | |
Accounts receivable, net
|
| | | | 8,146 | | | | | | 8,685 | | |
Other assets
|
| | | | 3,345 | | | | | | 32 | | |
Total assets of consolidated VIEs
|
| | | $ | 887,897 | | | | | $ | 1,256,728 | | |
Liabilities of consolidated VIEs, included in total liabilities above | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 492 | | | | | $ | 305 | | |
Accrued interest payable
|
| | | | 1,732 | | | | | | 2,132 | | |
Accrued expenses and other liabilities
|
| | | | 565 | | | | | | 145 | | |
Notes issued by securitization trusts
|
| | | | — | | | | | | 498,921 | | |
Funding debt
|
| | | | 817,926 | | | | | | 698,892 | | |
Total liabilities of consolidated VIEs
|
| | | | 820,715 | | | | | | 1,200,395 | | |
Total net assets
|
| | | $ | 67,182 | | | | | $ | 56,333 | | |
| | |
Three Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Revenue | | | | | | | | | | | | | |
Merchant network revenue
|
| | | $ | 36,389 | | | | | $ | 93,265 | | |
Virtual card network revenue
|
| | | | 3,601 | | | | | | 5,958 | | |
Interest income
|
| | | | 40,168 | | | | | | 54,237 | | |
Gain on sales of loans
|
| | | | 5,725 | | | | | | 16,434 | | |
Servicing income
|
| | | | 2,064 | | | | | | 4,084 | | |
Total Revenues, net
|
| | | $ | 87,947 | | | | | $ | 173,978 | | |
Operating Expenses | | | | | | | | | | | | | |
Loss on loan purchase commitment
|
| | | $ | 19,961 | | | | | $ | 65,868 | | |
Provision for credit losses
|
| | | | 24,844 | | | | | | 40,267 | | |
Funding costs
|
| | | | 8,128 | | | | | | 10,352 | | |
Processing and servicing
|
| | | | 9,695 | | | | | | 13,498 | | |
Technology and data analytics
|
| | | | 25,368 | | | | | | 33,768 | | |
Sales and marketing
|
| | | | 5,219 | | | | | | 22,582 | | |
General and administrative
|
| | | | 27,704 | | | | | | 32,266 | | |
Total Operating Expenses
|
| | | | 120,919 | | | | | | 218,601 | | |
Operating Loss
|
| | | $ | (32,972) | | | | | $ | (44,623) | | |
Other income (expense), net
|
| | | | 2,273 | | | | | | 29,445 | | |
Loss Before Income Taxes
|
| | | $ | (30,699) | | | | | $ | (15,178) | | |
Income tax expense
|
| | | | (96) | | | | | | (97) | | |
Net Loss
|
| | | $ | (30,795) | | | | | $ | (15,275) | | |
Other Comprehensive Loss
|
| | | | | | | | | | | | |
Foreign currency translation adjustments
|
| | | $ | 25 | | | | | | 406 | | |
Net Other Comprehensive Loss
|
| | | | 25 | | | | | | 406 | | |
Comprehensive Loss
|
| | | $ | (30,770) | | | | | $ | (14,869) | | |
Per share data: | | | | | | | | | | | | | |
Net loss per share attributable to common stockholders: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.63) | | | | | $ | (0.24) | | |
Diluted
|
| | | $ | (0.63) | | | | | $ | (0.63) | | |
Weighted average common shares outstanding | | | | | | | | | | | | | |
Basic
|
| | | | 48,403,021 | | | | | | 64,778,024 | | |
Diluted
|
| | | | 48,403,021 | | | | | | 68,256,189 | | |
Pro forma net loss per share attributable to common stockholders (unaudited): | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | $ | (0.09) | | |
Diluted
|
| | | | | | | | | $ | (0.23) | | |
Pro forma weighted average common shares outstanding (unaudited): | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | 206,495,264 | | |
Diluted
|
| | | | | | | | | | 209,973,429 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | | | | | | | | | | | | |
Additional
Paid-In Capital |
| | | | | | | |
Accumulated Other
Comprehensive Income |
| |
Total
Stockholders’ Deficit |
| ||||||||||||||||||
| | |
Common Stock
|
| |
Accumulated
Deficit |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
Balance as of June 30, 2019
|
| | | | 122,653,704 | | | | | $ | 798,074 | | | | | | 47,078,208 | | | | | $ | — | | | | | $ | 54,824 | | | | | $ | (318,238) | | | | | $ | — | | | | | $ | (263,414) | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | 213,770 | | | | | | — | | | | | | 743 | | | | | | — | | | | | | — | | | | | | 743 | | |
Repurchases of common stock
|
| | | | — | | | | | | — | | | | | | (63,719) | | | | | | — | | | | | | — | | | | | | (865) | | | | | | — | | | | | | (865) | | |
Issuance of redeemable convertible
preferred stock, net of issuance costs of $20 |
| | | | 1,175,872 | | | | | | 15,484 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,323 | | | | | | — | | | | | | — | | | | | | 9,323 | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25 | | | | | | 25 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (30,795) | | | | | | — | | | | | | (30,795) | | |
Balance as of September 30, 2019
|
| | | | 123,829,576 | | | | | $ | 813,558 | | | | | | 47,228,259 | | | | | $ | — | | | | | $ | 64,890 | | | | | $ | (349,898) | | | | | $ | 25 | | | | | $ | (284,983) | | |
Balance as of June 30, 2020
|
| | | | 122,115,971 | | | | | $ | 804,170 | | | | | | 47,684,427 | | | | | $ | — | | | | | $ | 80,373 | | | | | $ | (447,167) | | | | | $ | (302) | | | | | $ | (367,096) | | |
Issuance of common stock
|
| | | | — | | | | | | — | | | | | | 388,246 | | | | | | — | | | | | | 1,741 | | | | | | — | | | | | | — | | | | | | 1,741 | | |
Repurchases of common stock
|
| | | | — | | | | | | — | | | | | | (115,625) | | | | | | — | | | | | | (584) | | | | | | — | | | | | | — | | | | | | (584) | | |
Vesting and exercise of warrants for common stock
|
| | | | — | | | | | | — | | | | | | 5,074,398 | | | | | | — | | | | | | 67,645 | | | | | | — | | | | | | — | | | | | | 67,645 | | |
Issuance of redeemable convertible
preferred stock, net of issuance costs of $440 |
| | | | 21,824,141 | | | | | | 434,434 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Conversion of convertible debt
|
| | | | 4,444,321 | | | | | | 88,559 | | | | | | — | | | | | | — | | | | | | (42,124) | | | | | | — | | | | | | — | | | | | | (42,124) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,175 | | | | | | — | | | | | | — | | | | | | 7,175 | | |
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 406 | | | | | | 406 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,275) | | | | | | — | | | | | | (15,275) | | |
Balance as of September 30, 2020
|
| | | | 148,384,433 | | | | | $ | 1,327,163 | | | | | | 53,031,446 | | | | | $ | — | | | | | $ | 114,226 | | | | | $ | (462,442) | | | | | $ | 104 | | | | | $ | (348,112) | | |
|
| | |
Three Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Cash Flows from Operating Activities | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (30,795) | | | | | $ | (15,275) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Provision for credit losses
|
| | | | 24,844 | | | | | | 40,267 | | |
Amortization of premiums and discounts on loans
|
| | | | (6,303) | | | | | | (11,123) | | |
Gain on sales of loans
|
| | | | (5,725) | | | | | | (16,434) | | |
Changes in fair value of servicing assets and liabilities
|
| | | | (741) | | | | | | (96) | | |
Changes in fair value of convertible debt derivative
|
| | | | — | | | | | | (30,106) | | |
Amortization of commercial agreement asset
|
| | | | — | | | | | | 14,261 | | |
Amortization of debt issuance costs
|
| | | | 600 | | | | | | 1,083 | | |
Stock-based compensation
|
| | | | 8,426 | | | | | | 6,203 | | |
Depreciation and amortization
|
| | | | 2,112 | | | | | | 3,720 | | |
Deferred tax expense
|
| | | | 96 | | | | | | 97 | | |
Other
|
| | | | 25 | | | | | | 407 | | |
Purchases of loans held for sale
|
| | | | (343,488) | | | | | | (346,878) | | |
Proceeds from the sale of loans held for sale
|
| | | | 333,156 | | | | | | 338,926 | | |
Change in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (1,983) | | | | | | 10,175 | | |
Other assets
|
| | | | (665) | | | | | | 369 | | |
Accrued interest payable
|
| | | | 960 | | | | | | 798 | | |
Accounts payable
|
| | | | (2,179) | | | | | | 6,110 | | |
Accrued expenses and other liabilities
|
| | | | (9) | | | | | | (1,015) | | |
Payable to third-party loan owners
|
| | | | 3,140 | | | | | | (3,793) | | |
Net Cash Provided by (Used in) Operating Activities
|
| | | | (18,529) | | | | | | (2,304) | | |
Cash Flows from Investing Activities | | | | | | | | | | | | | |
Purchases of loans
|
| | | | (558,305) | | | | | | (1,177,769) | | |
Proceeds from the sale of loans
|
| | | | 58,082 | | | | | | 75,049 | | |
Principal repayments of loans
|
| | | | 437,642 | | | | | | 749,128 | | |
Additions to property, equipment and software
|
| | | | (5,411) | | | | | | (4,169) | | |
Net Cash Used in Investing Activities
|
| | | | (67,992) | | | | | | (357,761) | | |
Cash Flows from Financing Activities | | | | | | | | | | | | | |
Proceeds from funding debt
|
| | | | 410,534 | | | | | | 773,938 | | |
Payments of debt issuance costs
|
| | | | — | | | | | | (4,617) | | |
Principal repayments of funding debt
|
| | | | (363,226) | | | | | | (890,556) | | |
Proceeds from issuance of notes by securitization trusts
|
| | | | — | | | | | | 518,232 | | |
Principal repayments of notes issued by securitization trusts
|
| | | | — | | | | | | (14,777) | | |
Proceeds from issuance of redeemable convertible preferred stock, net
|
| | | | 15,484 | | | | | | 434,434 | | |
Proceeds from issuance of common stock
|
| | | | 743 | | | | | | 1,741 | | |
Repurchases of common stock
|
| | | | (865) | | | | | | (584) | | |
Net Cash Provided by Financing Activities
|
| | | | 62,670 | | | | | | 817,811 | | |
Net Increase (Decrease) in Cash, Cash Equivalents and Restricted Cash
|
| | | | (23,851) | | | | | | 457,746 | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 357,771 | | | | | | 328,128 | | |
Cash, Cash Equivalents and Restricted Cash, End of Period
|
| | | $ | 333,920 | | | | | $ | 785,874 | | |
Supplemental Disclosures of Cash Flow Information | | | | | | | | | | | | | |
Cash payments for interest
|
| | | $ | 6,595 | | | | | $ | 6,934 | | |
Supplemental Disclosures of Non-Cash Investing and Financing Activities
|
| | | | | | | | | | | | |
Stock-based compensation included in capitalized internal-use software
|
| | | $ | 897 | | | | | $ | 972 | | |
Additions to property, equipment and software included in accrued expenses
|
| | | | 877 | | | | | | 15 | | |
Issuance of warrants in exchange for commercial agreement
|
| | | | — | | | | | | 67,645 | | |
Conversion of convertible debt
|
| | | | — | | | | | | 88,559 | | |
| | |
Three Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Interest income on unpaid principal balance
|
| | | $ | 32,641 | | | | | $ | 40,188 | | |
Amortization of discount on loans held for investment
|
| | | | 7,406 | | | | | | 14,770 | | |
Amortization of premiums on loans
|
| | | | (1,103) | | | | | | (1,958) | | |
Interest receivable charged-off, net of recoveries
|
| | | | 1,224 | | | | | | 1,237 | | |
Total interest income
|
| | | $ | 40,168 | | | | | $ | 54,237 | | |
| | |
June 30, 2020
|
| |
September 30, 2020
|
| ||||||
Unpaid principal balance
|
| | | $ | 1,054,077 | | | | | $ | 1,459,419 | | |
Accrued interest receivable
|
| | | | 8,707 | | | | | | 9,378 | | |
Premiums on loans held for investment
|
| | | | 4,646 | | | | | | 5,480 | | |
Less: Discount due to loan commitment liability
|
| | | | (28,659) | | | | | | (56,035) | | |
Less: Loans held for sale
|
| | | | (4,459) | | | | | | (4,085) | | |
Total loans held for investment
|
| | | $ | 1,034,312 | | | | | $ | 1,414,157 | | |
| | |
June 30, 2020
|
| |
September 30, 2020
|
| ||||||
96+
|
| | | $ | 746,758 | | | | | $ | 1,123,357 | | |
94 – 96
|
| | | | 196,083 | | | | | | 239,007 | | |
90 – 94
|
| | | | 82,368 | | | | | | 58,028 | | |
<90
|
| | | | 8,004 | | | | | | 8,017 | | |
No score(1)
|
| | | | 20,864 | | | | | | 31,010 | | |
Total unpaid principal balance
|
| | | $ | 1,054,077 | | | | | $ | 1,459,419 | | |
| | |
June 30. 2020
|
| |
September 30, 2020
|
| ||||||
Non-delinquent loans
|
| | | $ | 1,019,492 | | | | | $ | 1,425,808 | | |
4 – 29 calendar days past due(1)
|
| | | | 16,765 | | | | | | 18,378 | | |
30 – 59 calendar days past due
|
| | | | 5,393 | | | | | | 6,434 | | |
60 – 89 calendar days past due
|
| | | | 6,268 | | | | | | 4,377 | | |
90 – 119 calendar days past due
|
| | | | 6,159 | | | | | | 4,422 | | |
Total unpaid principal balance
|
| | | $ | 1,054,077 | | | | | $ | 1,459,419 | | |
| | |
2019
|
| |
2020
|
| ||||||
Balance at June 30,
|
| | | $ | 66,260 | | | | | $ | 95,137 | | |
Provision for credit losses(1)
|
| | | | 24,890 | | | | | | 40,456 | | |
Charge-offs
|
| | | | (16,233) | | | | | | (14,074) | | |
Recoveries of charged-off receivables
|
| | | | 1,143 | | | | | | 2,754 | | |
Balance at September 30,
|
| | | $ | 76,060 | | | | | $ | 124,273 | | |
| | |
June 30, 2020
|
| |
September 30, 2020
|
| ||||||
Commercial agreement asset
|
| | | $ | — | | | | | $ | 53,384 | | |
Prepaid expenses
|
| | | | 6,406 | | | | | | 6,696 | | |
Processing reserves
|
| | | | 924 | | | | | | 949 | | |
Other receivables
|
| | | | 3,169 | | | | | | 448 | | |
Other assets
|
| | | | 12,849 | | | | | | 10,641 | | |
Total other assets
|
| | | $ | 23,348 | | | | | $ | 72,118 | | |
|
2021 (remaining nine months)
|
| | | $ | 10,242 | | |
|
2022
|
| | | | 14,232 | | |
|
2023
|
| | | | 15,242 | | |
|
2024
|
| | | | 15,499 | | |
|
2025
|
| | | | 15,769 | | |
|
Thereafter
|
| | | | 25,146 | | |
|
Total
|
| | | $ | 96,130 | | |
Final Maturity Fiscal Year
|
| |
June 30, 2020
|
| |
September 30, 2020
|
| ||||||
2021
|
| | | $ | — | | | | | $ | — | | |
2022
|
| | | | 171,133 | | | | | | 139,508 | | |
2023
|
| | | | 653,447 | | | | | | 536,560 | | |
2024
|
| | | | — | | | | | | — | | |
2025
|
| | | | — | | | | | | — | | |
Thereafter
|
| | | | — | | | | | | 31,894 | | |
Total
|
| | | $ | 824,580 | | | | | $ | 707,962 | | |
Deferred debt issuance costs
|
| | | | (6,654) | | | | | | (9,070) | | |
Total funding debt, net of deferred debt issuance costs
|
| | | $ | 817,926 | | | | | $ | 698,892 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Servicing assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,132 | | | | | $ | 2,132 | | |
Total assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,132 | | | | | $ | 2,132 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Constant maturity swaps
|
| | | $ | — | | | | | $ | 3,297 | | | | | $ | — | | | | | $ | 3,297 | | |
Servicing liabilities
|
| | | | — | | | | | | — | | | | | | 1,540 | | | | | | 1,540 | | |
Performance fee liability
|
| | | | — | | | | | | — | | | | | | 875 | | | | | | 875 | | |
Convertible debt derivative
|
| | | | — | | | | | | — | | | | | | 6,607 | | | | | | 6,607 | | |
Total liabilities
|
| | | $ | — | | | | | $ | 3,297 | | | | | $ | 9,022 | | | | | $ | 12,319 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Servicing assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,453 | | | | | $ | 1,453 | | |
Total assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 1,453 | | | | | $ | 1,453 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Constant maturity swaps
|
| | | $ | — | | | | | $ | 2,257 | | | | | $ | — | | | | | $ | 2,257 | | |
Servicing liabilities
|
| | | | — | | | | | | — | | | | | | 1,521 | | | | | | 1,521 | | |
Performance fee liability
|
| | | | — | | | | | | — | | | | | | 1,010 | | | | | | 1,010 | | |
Total liabilities
|
| | | $ | — | | | | | $ | 2,257 | | | | | $ | 2,531 | | | | | $ | 4,788 | | |
| | |
Promote Amount
Asset |
| |||
Fair value at June 30, 2019
|
| | | $ | 8,878 | | |
Initial transfers of financial assets
|
| | | | 376 | | |
Subsequent changes in fair value
|
| | | | 1,872 | | |
Partial settlement
|
| | | | (1,854) | | |
Fair value at September 30, 2019
|
| | | $ | 9,272 | | |
| | |
Servicing
Assets |
| |
Servicing
Liabilities |
| ||||||
Fair value at June 30, 2019
|
| | | $ | 1,680 | | | | | $ | (1,130) | | |
Initial transfers of financial assets
|
| | | | (147) | | | | | | (787) | | |
Subsequent changes in fair value
|
| | | | (199) | | | | | | 939 | | |
Fair value at September 30, 2019
|
| | | $ | 1,334 | | | | | $ | (978) | | |
Fair value at June 30, 2020
|
| | | $ | 2,132 | | | | | $ | (1,540) | | |
Initial transfers of financial assets
|
| | | | 250 | | | | | | (1,006) | | |
Subsequent changes in fair value
|
| | | | (929) | | | | | | 1,025 | | |
Fair value at September 30, 2020
|
| | | $ | 1,453 | | | | | $ | (1,521) | | |
| | |
Unobservable Input
|
| |
Minimum
|
| |
Maximum
|
| |
Weighted Average
|
| |||||||||
Servicing assets
|
| | Discount rate | | | | | 30.00% | | | | | | 30.00% | | | | | | 30.00% | | |
| | |
Adequate compensation(1)
|
| | | | 0.73% | | | | | | 0.89% | | | | | | 0.76% | | |
| | | Net default rate | | | | | 0.81% | | | | | | 0.82% | | | | | | 0.82% | | |
Servicing liabilities
|
| | Discount rate | | | | | 30.00% | | | | | | 30.00% | | | | | | 30.00% | | |
| | |
Adequate compensation(1)
|
| | | | 2.00% | | | | | | 3.18% | | | | | | 2.55% | | |
| | | Net default rate | | | | | 6.45% | | | | | | 10.99% | | | | | | 9.16% | | |
| | |
Unobservable Input
|
| |
Minimum
|
| |
Maximum
|
| |
Weighted Average
|
| |||||||||
Servicing assets
|
| | Discount rate | | | | | 30.00% | | | | | | 30.00% | | | | | | 30.00% | | |
| | |
Adequate compensation(1)
|
| | | | 0.79% | | | | | | 0.99% | | | | | | 0.82% | | |
| | | Net default rate | | | | | 0.72% | | | | | | 0.77% | | | | | | 0.73% | | |
Servicing liabilities
|
| | Discount rate | | | | | 30.00% | | | | | | 30.00% | | | | | | 30.00% | | |
| | |
Adequate compensation(1)
|
| | | | 2.13% | | | | | | 2.97% | | | | | | 2.53% | | |
| | | Net default rate | | | | | 5.82% | | | | | | 8.94% | | | | | | 7.92% | | |
| | |
June 30,
2020 |
| |
September 30,
2020 |
| ||||||
Servicing assets | | | | | | | | | | | | | |
Net default rate assumption:
|
| | | | | | | | | | | | |
Net default rate increase of 25%
|
| | | $ | (9) | | | | | $ | (7) | | |
Net default rate increase of 50%
|
| | | $ | (21) | | | | | $ | (11) | | |
Adequate compensation assumption:
|
| | | | | | | | | | | | |
Adequate compensation increase of 25%
|
| | | $ | (1,338) | | | | | $ | (1,292) | | |
Adequate compensation increase of 50%
|
| | | $ | (2,675) | | | | | $ | (2,584) | | |
Discount rate assumption:
|
| | | | | | | | | | | | |
Discount rate increase of 25%
|
| | | $ | (27) | | | | | $ | (54) | | |
Discount rate increase of 50%
|
| | | $ | (56) | | | | | $ | (48) | | |
Servicing liabilities | | | | | | | | | | | | | |
Net default rate assumption:
|
| | | | | | | | | | | | |
Net default rate increase of 25%
|
| | | $ | 8 | | | | | $ | 13 | | |
Net default rate increase of 50%
|
| | | $ | 12 | | | | | $ | 23 | | |
Adequate compensation assumption:
|
| | | | | | | | | | | | |
Adequate compensation increase of 25%
|
| | | $ | (1,438) | | | | | $ | (1,429) | | |
Adequate compensation increase of 50%
|
| | | $ | (2,875) | | | | | $ | (2,857) | | |
Discount rate assumption:
|
| | | | | | | | | | | | |
Discount rate increase of 25%
|
| | | $ | 48 | | | | | $ | 116 | | |
Discount rate increase of 50%
|
| | | $ | 91 | | | | | $ | 162 | | |
| | |
Performance Fee
Liability |
| |||
Fair value at June 30, 2019
|
| | | $ | 488 | | |
Purchases of loans
|
| | | | 199 | | |
Subsequent changes in fair value
|
| | | | (112) | | |
Fair value at September 30, 2019
|
| | | $ | 575 | | |
Fair value at June 30, 2020
|
| | | $ | 875 | | |
Purchases of loans
|
| | | | 346 | | |
Subsequent changes in fair value
|
| | | | (211) | | |
Fair value at September 30, 2020
|
| | | $ | 1,010 | | |
|
Unobservable Input
|
| |
Minimum
|
| |
Maximum
|
| |
Weighted Average
|
| |||||||||
Discount rate
|
| | | | 10.00% | | | | | | 10.00% | | | | | | 10.00% | | |
Refund rate
|
| | | | 4.50% | | | | | | 4.50% | | | | | | 4.50% | | |
Default rate
|
| | | | 1.89% | | | | | | 4.65% | | | | | | 2.83% | | |
| | |
June 30,
2020 |
| |
September 30,
2020 |
| ||||||
Performance fee liability | | | | | | | | | | | | | |
Discount rate assumption:
|
| | | | | | | | | | | | |
Discount rate increase of 25%
|
| | | $ | (25) | | | | | $ | (30) | | |
Discount rate increase of 50%
|
| | | $ | (50) | | | | | $ | (59) | | |
Refund rate assumption:
|
| | | | | | | | | | | | |
Refund rate increase of 25%
|
| | | $ | (1) | | | | | $ | (2) | | |
Refund rate increase of 50%
|
| | | $ | (3) | | | | | $ | (4) | | |
Default rate assumption:
|
| | | | | | | | | | | | |
Default rate increase of 25%
|
| | | $ | (5) | | | | | $ | (5) | | |
Default rate increase of 50%
|
| | | $ | (11) | | | | | $ | (11) | | |
| | |
Convertible Debt
Derivative Liability |
| |||
Fair value at June 30, 2020
|
| | | $ | 6,607 | | |
Extinguishment of liability
|
| | | | (6,607) | | |
Fair value at September 30, 2020
|
| | | $ | — | | |
|
| | |
Carrying
Amount |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Balance at
Fair Value |
| |||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 267,059 | | | | | $ | 267,059 | | | | | $ | — | | | | | $ | — | | | | | $ | 267,059 | | |
Restricted cash
|
| | | | 61,069 | | | | | | 61,069 | | | | | | — | | | | | | — | | | | | | 61,069 | | |
Loans held for sale
|
| | | | 4,459 | | | | | | — | | | | | | 4,459 | | | | | | — | | | | | | 4,459 | | |
Loans held for investment, net
|
| | | | 939,175 | | | | | | — | | | | | | — | | | | | | 922,919 | | | | | | 922,919 | | |
Accounts receivable, net
|
| | | | 59,001 | | | | | | — | | | | | | 59,001 | | | | | | — | | | | | | 59,001 | | |
Other assets
|
| | | | 7,984 | | | | | | — | | | | | | 7,984 | | | | | | — | | | | | | 7,984 | | |
Total assets
|
| | | $ | 1,338,747 | | | | | $ | 328,128 | | | | | $ | 71,444 | | | | | $ | 922,919 | | | | | $ | 1,322,491 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 18,361 | | | | | $ | — | | | | | $ | 18,361 | | | | | $ | — | | | | | $ | 18,361 | | |
Payable to third-party loan owners
|
| | | | 24,998 | | | | | | — | | | | | | 24,998 | | | | | | — | | | | | | 24,998 | | |
Accrued interest payable
|
| | | | 1,860 | | | | | | — | | | | | | 1,860 | | | | | | — | | | | | | 1,860 | | |
Accrued expenses and other liabilities
|
| | | | 25,395 | | | | | | — | | | | | | 25,395 | | | | | | — | | | | | | 25,395 | | |
Convertible debt
|
| | | | 67,615 | | | | | | — | | | | | | — | | | | | | 67,615 | | | | | | 67,615 | | |
Funding debt
|
| | | | 817,926 | | | | | | — | | | | | | — | | | | | | 805,910 | | | | | | 805,910 | | |
Total liabilities
|
| | | $ | 956,155 | | | | | $ | — | | | | | $ | 70,614 | | | | | $ | 873,525 | | | | | $ | 944,139 | | |
| | |
Carrying
Amount |
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Balance at
Fair Value |
| |||||||||||||||
Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 684,423 | | | | | $ | 684,423 | | | | | $ | — | | | | | $ | — | | | | | $ | 684,423 | | |
Restricted cash
|
| | | | 101,451 | | | | | | 101,451 | | | | | | — | | | | | | — | | | | | | 101,451 | | |
Loans held for sale
|
| | | | 4,085 | | | | | | — | | | | | | 4,085 | | | | | | — | | | | | | 4,085 | | |
Loans held for investment, net
|
| | | | 1,289,884 | | | | | | — | | | | | | — | | | | | | 1,273,870 | | | | | | 1,273,870 | | |
Accounts receivable, net
|
| | | | 49,026 | | | | | | — | | | | | | 49,026 | | | | | | — | | | | | | 49,026 | | |
Other assets
|
| | | | 6,083 | | | | | | — | | | | | | 6,083 | | | | | | — | | | | | | 6,083 | | |
Total assets
|
| | | $ | 2,134,952 | | | | | $ | 785,874 | | | | | $ | 59,194 | | | | | $ | 1,273,870 | | | | | $ | 2,118,938 | | |
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 24,471 | | | | | $ | — | | | | | $ | 24,471 | | | | | $ | — | | | | | $ | 24,471 | | |
Payable to third-party loan owners
|
| | | | 21,205 | | | | | | — | | | | | | 21,205 | | | | | | — | | | | | | 21,205 | | |
Accrued interest payable
|
| | | | 2,132 | | | | | | — | | | | | | 2,132 | | | | | | — | | | | | | 2,132 | | |
Accrued expenses and other liabilities
|
| | | | 23,346 | | | | | | — | | | | | | 23,346 | | | | | | — | | | | | | 23,346 | | |
Notes issued by securitization trusts
|
| | | | 498,921 | | | | | | — | | | | | | — | | | | | | 490,298 | | | | | | 490,298 | | |
Funding debt
|
| | | | 698,892 | | | | | | — | | | | | | — | | | | | | 696,382 | | | | | | 696,382 | | |
Total liabilities
|
| | | $ | 1,268,967 | | | | | $ | — | | | | | $ | 71,154 | | | | | $ | 1,186,680 | | | | | $ | 1,257,834 | | |
|
| | |
Shares
|
| | | | | | | | | | | | | |||||||||
Series
|
| |
Authorized
|
| |
Issued and
Outstanding |
| |
Carrying Value
(in thousands) |
| |
Liquidation Preference
(in thousands) |
| ||||||||||||
A
|
| | | | 21,428,572 | | | | | | 21,428,572 | | | | | $ | 21,598 | | | | | $ | 21,616 | | |
B
|
| | | | 19,788,417 | | | | | | 19,788,417 | | | | | | 25,941 | | | | | | 26,000 | | |
C
|
| | | | 15,129,141 | | | | | | 13,802,530 | | | | | | 72,661 | | | | | | 72,905 | | |
D
|
| | | | 22,705,526 | | | | | | 22,318,532 | | | | | | 137,471 | | | | | | 137,614 | | |
E
|
| | | | 21,391,882 | | | | | | 21,391,882 | | | | | | 242,435 | | | | | | 242,597 | | |
F
|
| | | | 24,009,471 | | | | | | 23,386,038 | | | | | | 304,064 | | | | | | 308,300 | | |
Total
|
| | | | 124,453,009 | | | | | | 122,115,971 | | | | | $ | 804,170 | | | | | $ | 809,032 | | |
| | |
Shares
|
| | | | | | | | | | | | | |||||||||
Series
|
| |
Authorized
|
| |
Issued and
Outstanding |
| |
Carrying Value
(in thousands) |
| |
Liquidation Preference
(in thousands) |
| ||||||||||||
A
|
| | | | 21,428,572 | | | | | | 21,428,572 | | | | | $ | 21,598 | | | | | $ | 21,616 | | |
B
|
| | | | 19,788,417 | | | | | | 19,788,417 | | | | | | 25,941 | | | | | | 26,000 | | |
C
|
| | | | 15,129,141 | | | | | | 13,802,530 | | | | | | 72,661 | | | | | | 72,905 | | |
D
|
| | | | 22,705,526 | | | | | | 22,318,532 | | | | | | 137,471 | | | | | | 137,614 | | |
E
|
| | | | 21,391,882 | | | | | | 21,391,882 | | | | | | 242,435 | | | | | | 242,597 | | |
F
|
| | | | 23,386,038 | | | | | | 23,386,038 | | | | | | 304,063 | | | | | | 308,300 | | |
G
|
| | | | 23,300,000 | | | | | | 21,824,141 | | | | | | 434,434 | | | | | | 434,874 | | |
G-1
|
| | | | 4,444,321 | | | | | | 4,444,321 | | | | | | 88,559 | | | | | | 75,275 | | |
Total
|
| | | | 151,573,897 | | | | | | 148,384,433 | | | | | $ | 1,327,162 | | | | | $ | 1,319,181 | | |
| | |
June 30,
2020 |
| |
September 30,
2020 |
| ||||||
Conversion of redeemable convertible preferred stock
|
| | | | 122,115,971 | | | | | | 148,384,433 | | |
Exercise of warrants
|
| | | | 706,065 | | | | | | 15,929,262 | | |
Available outstanding under stock option plan
|
| | | | 50,771,657 | | | | | | 50,016,087 | | |
Available for future grant under stock option plan
|
| | | | 4,904,531 | | | | | | 5,387,480 | | |
Total
|
| | | | 178,498,224 | | | | | | 219,717,262 | | |
| | |
Number of
Shares |
| |
Weighted
Average Exercise Price ($) |
| |
Weighted
Average Remaining Life (years) |
| |||||||||
Warrants outstanding, June 30, 2020
|
| | | | 706,065 | | | | | $ | 2.50 | | | | | | 7.21 | | |
Issued
|
| | | | 20,297,595 | | | | | | 0.01 | | | | | | 10.00 | | |
Exercised
|
| | | | (5,074,398) | | | | | | 0.01 | | | | | | 9.88 | | |
Warrants outstanding, September 30, 2020
|
| | | | 15,929,262 | | | | | $ | 0.12 | | | | | | 9.67 | | |
| | |
Number of
Options |
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Term (Years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Balance, June 30, 2020
|
| | | | 42,536,487 | | | | | $ | 5.17 | | | | | | 7.54 | | | | | | | | |
Granted
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Exercised
|
| | | | (172,621) | | | | | | 3.68 | | | | | | | | | | | | | | |
Forfeited, expired or cancelled
|
| | | | (848,281) | | | | | | 6.80 | | | | | | | | | | | | | | |
Balance, September 30, 2020
|
| | | | 41,515,585 | | | | | $ | 5.14 | | | | | | 6.65 | | | | | | | | |
Vested and exercisable, September 30, 2020
|
| | | | 26,464,487 | | | | | $ | 3.85 | | | | | | 8.34 | | | | | $ | 101,997 | | |
Vested and exercisable, and expected to vest thereafter (1) September 30, 2020
|
| | | | 38,424,937 | | | | | $ | 4.92 | | | | | | 7.18 | | | | | $ | 115,082 | | |
| | |
Number of
Shares |
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Non-vested at June 30, 2020
|
| | | | 8,235,170 | | | | | $ | 7.95 | | |
Granted
|
| | | | 738,800 | | | | | | 7.56 | | |
Forfeited, expired or cancelled
|
| | | | (373,468) | | | | | | 7.99 | | |
Non-vested at September 30, 2020
|
| | | | 8,600,502 | | | | | $ | 7.86 | | |
| | |
Three Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
General and administrative
|
| | | $ | 3,812 | | | | | $ | 3,204 | | |
Technology and data analytics
|
| | | | 3,327 | | | | | | 2,213 | | |
Sales and marketing
|
| | | | 1,291 | | | | | | 760 | | |
Processing and servicing
|
| | | | (5) | | | | | | 26 | | |
Total stock-based compensation in operating expenses
|
| | | | 8,425 | | | | | | 6,203 | | |
Capitalized into property, equipment and software, net
|
| | | | 897 | | | | | | 972 | | |
Total stock-based compensation expense
|
| | | $ | 9,322 | | | | | $ | 7,175 | | |
| | |
Three Months Ended
September 30, 2019 |
| |
Three Months Ended
September 30, 2020 |
| ||||||
Numerator: | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | |
Net loss
|
| | | $ | (30,795) | | | | | $ | (15,275) | | |
Net loss attributable to common shareholders-basic
|
| | | $ | (30,795) | | | | | $ | (15,275) | | |
Diluted | | | | | | | | | | | | | |
Net loss
|
| | | $ | (30,795) | | | | | $ | (15,275) | | |
Gain on conversion of Convertible Debt
|
| | | $ | — | | | | | $ | (30,105) | | |
Interest on Convertible Debt prior to conversion
|
| | | $ | — | | | | | $ | 398 | | |
Amortization of debt discount prior to conversion
|
| | | $ | — | | | | | $ | 1,792 | | |
Net loss attributable to common shareholders-diluted
|
| | | $ | (30,795) | | | | | $ | (43,190) | | |
Denominator: | | | | | | | | | | | | | |
Basic | | | | | | | | | | | | | |
Weighted average common shares used in net loss per share
attributable to common stockholders, basic |
| | | | 48,403,021 | | | | | | 64,778,024 | | |
Total-basic | | | | | 48,403,021 | | | | | | 64,778,024 | | |
Diluted | | | | | | | | | | | | | |
Weighted average common shares used in net loss per share
attributable to common stockholders, basic |
| | | | 48,403,021 | | | | | | 64,778,024 | | |
Weighted average common shares attributable to convertible debt prior to conversion
|
| | | | — | | | | | | 3,478,165 | | |
Total-diluted | | | | | 48,403,021 | | | | | | 68,256,189 | | |
Net loss per share attributable to common stockholders: | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.63) | | | | | $ | (0.24) | | |
Diluted
|
| | | $ | (0.63) | | | | | $ | (0.63) | | |
| | |
As of September 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
Redeemable convertible preferred stock
|
| | | | 123,829,576 | | | | | | 148,384,433 | | |
Stock options
|
| | | | 42,398,630 | | | | | | 42,213,842 | | |
Restricted stock units
|
| | | | 3,115,102 | | | | | | 7,802,245 | | |
Common stock warrants
|
| | | | 1,608,370 | | | | | | 15,929,262 | | |
Total
|
| | | | 170,951,678 | | | | | | 214,329,782 | | |
|
| | |
Three Months Ended
September 30, 2020 (unaudited) |
| |||
Numerator: | | | | | | | |
Pro Forma – Basic | | | | | | | |
Net loss attributable to common shareholders – basic
|
| | | $ | (15,275) | | |
Stock-based compensation expense for RSUs with vesting conditions contingent upon an IPO
|
| | | $ | (4,250) | | |
Pro forma net loss attributable to common shareholders – basic
|
| | |
$
|
(19,525)
|
| |
Pro Forma – Diluted | | | | | | | |
Net loss attributable to common shareholders – diluted
|
| | | $ | (43,190) | | |
Stock-based compensation expense for RSUs with vesting conditions contingent upon an IPO
|
| | | $ | (4,250) | | |
Pro forma net loss attributable to common shareholders – diluted
|
| | |
$
|
(47,440)
|
| |
Denominator: | | | | | | | |
Pro Forma – Basic | | | | | | | |
Weighted average common shares used in net loss per share attributable to common stockholders, basic
|
| | | | 64,778,024 | | |
Pro forma adjustment for the automatic conversion of all outstanding shares
of redeemable convertible preferred stock into shares of common stock |
| | | | 127,733,781 | | |
Pro forma adjustment for the exercise of common stock warrants contingent
upon an IPO |
| | | | 12,749,169 | | |
Pro forma adjustment for the vesting of RSUs with vesting conditions contingent upon an IPO
|
| | | | 1,234,290 | | |
Pro forma weighted average common shares used in pro forma net loss per share attributable to common stockholders, basic
|
| | |
|
206,495,264
|
| |
Pro Forma – Diluted | | | | | | | |
Weighted average common shares used in net loss per share attributable to common stockholders, diluted
|
| | | | 68,256,189 | | |
Pro forma adjustment for the automatic conversion of all outstanding shares
of redeemable convertible preferred stock into shares of common stock |
| | | | 127,733,781 | | |
Pro forma adjustment for the exercise of common stock warrants contingent
upon an IPO |
| | | | 12,749,169 | | |
Pro forma adjustment for the vesting of RSUs with vesting conditions contingent upon an IPO
|
| | | | 1,234,290 | | |
Pro forma weighted average common shares used in pro forma net loss per share attributable to common stockholders, diluted
|
| | |
|
209,973,429
|
| |
Pro forma net loss per share attributable to common stockholders (unaudited): | | | | | | | |
Basic
|
| | | $ | (0.09) | | |
Diluted
|
| | | $ | (0.23) | | |
| | |
Three Months Ended
September 30, |
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
United States
|
| | | $ | 87,947 | | | | | $ | 172,242 | | |
Canada
|
| | | | — | | | | | | 1,736 | | |
Total revenues, net
|
| | | $ | 87,947 | | | | | $ | 173,978 | | |
| Morgan Stanley | | |
Goldman Sachs & Co. LLC
|
| |
Allen & Company LLC
|
|
| RBC Capital Markets | | |
Credit Suisse
|
| |
Barclays
|
|
| Truist Securities | | |
Siebert Williams Shank
|
| |
Deutsche Bank Securities
|
|