XML 35 R26.htm IDEA: XBRL DOCUMENT

Equity (Tables)

6 Months Ended

Jun. 30, 2022

The Company and affiliates owned the following economic interests in Spark HoldCo at June 30, 2022 and December 31, 2021, respectively.


	The Company		Affiliated Owners
June 30, 2022	44.45	%	55.55	%
December 31, 2021	44.12	%	55.88	%

Summary of Net Income (Loss) and Income Tax Expense (Benefit) Attributable to Non-controlling Interest

The following table summarizes the portion of net income and income tax expense attributable to non-controlling interest (in thousands):


	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021

Net income (loss) allocated to non-controlling interest	$	7,994	$	15,246	$	27,341	$	(3,075)
Income tax expense allocated to non-controlling interest	78		933		1,373		2,541



Net income (loss) attributable to non-controlling interest	$	7,916	$	14,313	$	25,968	$	(5,616)

Schedule of Computation of Basic and Diluted Income (Loss) Per Share

The following table presents the computation of basic and diluted income per share for the three and six months ended June 30, 2022 and 2021 (in thousands, except per share data):


	Three Months Ended June 30,				Six Months Ended June 30,
	2022		2021		2022		2021
Net income attributable to Via Renewables, Inc. stockholders	$	4,618	$	10,483	$	17,592	$	2,852
Less: Dividend on Series A Preferred Stock	1,700		1,951		3,651		3,902
Net income (loss) attributable to stockholders of Class A common stock	$	2,918	$	8,532	$	13,941	$	(1,050)

Basic weighted average Class A common shares outstanding	15,745		14,685		15,701		14,656
Basic income (loss) per share attributable to stockholders	$	0.19	$	0.58	$	0.89	$	(0.07)

Net income (loss) attributable to stockholders of Class A common stock	$	2,918	$	8,532	$	13,941	$	(1,050)


Diluted net income (loss) attributable to stockholders of Class A common stock	$	2,918	$	8,532	$	13,941	$	(1,050)

Basic weighted average Class A common shares outstanding	15,745		14,685		15,701		14,656


Effect of dilutive restricted stock units	31		136		92		111
Diluted weighted average shares outstanding	15,776		14,821		15,793		14,767

Diluted income (loss) per share attributable to stockholders	$	0.18	$	0.58	$	0.88	$	(0.07)

Schedule of Carrying Amounts and Classification of Assets and Liabilities

The following table includes the carrying amounts and classification of the assets and liabilities of Spark HoldCo that are included in our condensed consolidated balance sheet as of June 30, 2022 and December 31, 2021 (in thousands):


	June 30, 2022		December 31, 2021
Assets
Current assets:
Cash and cash equivalents	$	42,875	$	68,703
Accounts receivable	56,189		66,676

Other current assets	95,871		56,392
Total current assets	194,935		191,771
Non-current assets:
Goodwill	120,343		120,343

Other assets	12,542		16,758
Total non-current assets	132,885		137,101
Total Assets	$	327,820	$	328,872

Liabilities
Current liabilities:
Accounts payable and accrued liabilities	$	44,057	$	62,538



Other current liabilities	43,120		49,328
Total current liabilities	87,177		111,866
Long-term liabilities:
Long-term portion of Senior Credit Facility	95,000		135,000
Subordinated debt — affiliate	20,000		—

Other long-term liabilities	11,185		145
Total long-term liabilities	126,185		135,145
Total Liabilities	$	213,362	$	247,011

- Definition

Tabular disclosure of the significant judgments and assumptions made in determining whether a variable interest (as defined) held by the entity requires the variable interest entity (VIE) (as defined) to be consolidated and (or) disclose information about its involvement with the VIE, individually or in aggregate (as applicable); the nature of restrictions, if any, on the consolidated VIE's assets and on the settlement of its liabilities reported by an entity in its statement of financial position, including the carrying amounts of such assets and liabilities; the nature of, and changes in, the risks associated with involvement in the VIE; how involvement with the VIE affects the entity's financial position, financial performance, and cash flows; the lack of recourse if creditors (or beneficial interest holders) of the consolidated VIE have no recourse to the general credit of the primary beneficiary (if applicable); the terms of arrangements, giving consideration to both explicit arrangements and implicit variable interests, if any, that could require the entity to provide financial support to the VIE, including events or circumstances that could expose the entity to a loss; the methodology used by the entity for determining whether or not it is the primary beneficiary of the variable interest entity; the significant factors considered and judgments made in determining that the power to direct the activities of a VIE that most significantly impact the VIE's economic performance are shared (as defined); the carrying amounts and classification of assets and liabilities of the VIE included in the statement of financial position; the entity's maximum exposure to loss, if any, as a result of its involvement with the VIE, including how the maximum exposure is determined and significant sources of the entity's exposure to the VIE; a comparison of the carrying amounts of the assets and liabilities and the entity's maximum exposure to loss; information about any liquidity arrangements, guarantees, and (or) other commitments by third parties that may affect the fair value or risk of the entity's variable interest in the VIE; whether or not the entity has provided financial support or other support (explicitly or implicitly) to the VIE that it was not previously contractually required to provide or whether the entity intends to provide that support, including the type and amount of the support and the primary reasons for providing the support; and supplemental information the entity determines necessary to provide.

+ References + Details