Exhibit 99.1
PORCH GROUP, INC.
Unaudited Selected Quarterly Financial Information
In the following tables, we have presented a reconciliation of our unaudited condensed consolidated financial information as originally reported, to the as restated amounts as of and for the three months ended March 31, 2022, the three and six months ended June 30, 2022, and the three and nine months ended September 30, 2022. The restatements will be effected in future filings of our 2023 unaudited condensed consolidated financial statements within our Quarterly Reports on Form 10-Q.
The table below sets forth the unaudited condensed consolidated balance sheet information, including the balances as reported, adjustments and the balances as restated (in thousands, except per share amounts).
| | For the reporting period | | For the reporting period | | For the reporting period | ||||||||||||
| | March 31, 2022 | | June 30, 2022 | | September 30, 2022 | ||||||||||||
| | As Previously | | Restatement | | | | As Previously | | Restatement | | | | As Previously | | Restatement | | |
|
| Reported |
| Adjustments |
| As Restated |
| Reported |
| Adjustments |
| As Restated |
| Reported |
| Adjustments |
| As Restated |
| | in thousands | | in thousands | | in thousands | ||||||||||||
Current assets | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | 292,373 | $ | — | $ | 292,373 | $ | 271,003 | $ | — | $ | 271,003 | $ | 260,198 | $ | — | $ | 260,198 |
Accounts receivable, net | | 29,996 | | (2,608) | | 27,388 | | 38,474 | | (2,424) | | 36,050 | | 37,032 | | (1,668) | | 35,364 |
Short-term investments | | 8,462 | | — | | 8,462 | | 8,165 | | — | | 8,165 | | 7,212 | | — | | 7,212 |
Reinsurance balance due | | 239,739 | | (3,403) | | 236,336 | | 273,971 | | (4,720) | | 269,251 | | 303,987 | | (4,391) | | 299,596 |
Prepaid expenses and other current assets | | 21,087 | | (334) | | 20,753 | | 22,621 | | (668) | | 21,953 | | 21,160 | | (1,002) | | 20,158 |
Restricted cash | | 10,162 | | — | | 10,162 | | 10,574 | | — | | 10,574 | | 16,296 | | — | | 16,296 |
Total current assets | | 601,819 | | (6,345) | | 595,474 | | 624,808 | | (7,812) | | 616,996 | | 645,885 | | (7,061) | | 638,824 |
| | | | | | | | | | | | | | | | | | |
Property, equipment, and software, net | | 8,340 | | — | | 8,340 | | 9,984 | | — | | 9,984 | | 11,236 | | — | | 11,236 |
Goodwill | | 226,576 | | 23,814 | | 250,390 | | 273,831 | | 23,814 | | 297,645 | | 228,091 | | 23,814 | | 251,905 |
Long-term investments | | 56,865 | | — | | 56,865 | | 56,228 | | — | | 56,228 | | 55,357 | | — | | 55,357 |
Long-term insurance commission receivable | | 9,061 | | — | | 9,061 | | 10,461 | | — | | 10,461 | | 11,930 | | — | | 11,930 |
Intangible assets, net | | 124,306 | | — | | 124,306 | | 136,575 | | — | | 136,575 | | 111,728 | | — | | 111,728 |
Restricted cash, non-current | | 500 | | — | | 500 | | 500 | | — | | 500 | | 500 | | — | | 500 |
Right-of-use assets, net | | 3,922 | | — | | 3,922 | | 6,052 | | — | | 6,052 | | 4,697 | | — | | 4,697 |
Other assets | | 5,373 | | — | | 5,373 | | 1,519 | | — | | 1,519 | | 3,057 | | — | | 3,057 |
Total assets | $ | 1,036,762 | $ | 17,469 | $ | 1,054,231 | $ | 1,119,958 | $ | 16,002 | $ | 1,135,960 | $ | 1,072,481 | $ | 16,753 | $ | 1,089,234 |
| | | | | | | | | | | | | | | | | | |
Liabilities and Stockholders' Equity | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | |
Accounts payable | $ | 8,016 | $ | — | $ | 8,016 | $ | 7,739 | $ | — | $ | 7,739 | $ | 6,717 | $ | — | $ | 6,717 |
Accrued expenses and other current liabilities | | 35,029 | | (889) | | 34,140 | | 47,967 | | (1,353) | | 46,614 | | 36,847 | | — | | 36,847 |
Deferred revenue | | 198,857 | | 283 | | 199,140 | | 243,425 | | 557 | | 243,982 | | 277,616 | | — | | 277,616 |
Refundable customer deposit | | 16,686 | | 2,030 | | 18,716 | | 19,246 | | 2,372 | | 21,618 | | 19,867 | | 2,718 | | 22,585 |
Current portion of long term debt | | 150 | | 19,532 | | 19,682 | | 150 | | 18,863 | | 19,013 | | 6,275 | | 16,557 | | 22,832 |
Losses and loss adjustment expense reserves | | 79,608 | | — | | 79,608 | | 88,894 | | — | | 88,894 | | 100,298 | | — | | 100,298 |
Other insurance liabilities, current | | 43,049 | | — | | 43,049 | | 61,516 | | — | | 61,516 | | 55,945 | | — | | 55,945 |
Total current liabilities | | 381,395 | | 20,956 | | 402,351 | | 468,937 | | 20,439 | | 489,376 | | 503,565 | | 19,275 | | 522,840 |
| | | | | | | | | | | | | | | | | | |
Long term debt | | 415,002 | | — | | 415,002 | | 416,568 | | — | | 416,568 | | 425,012 | | — | | 425,012 |
Refundable customer deposit - non-current | | — | | — | | — | | — | | — | | — | | — | | — | | — |
Earnout liability, at fair value | | 2,687 | | — | | 2,687 | | 100 | | — | | 100 | | 57 | | — | | 57 |
Private warrant liability, at fair value | | 5,004 | | — | | 5,004 | | 926 | | — | | 926 | | 802 | | — | | 802 |
Lease liability - non-current | | 2,267 | | — | | 2,267 | | 3,622 | | — | | 3,622 | | 2,968 | | — | | 2,968 |
Other liabilities (includes $12,822, $29,858 and $23,228 at fair value, respectively) | | 15,528 | | — | | 15,528 | | 30,825 | | — | | 30,825 | | 24,952 | | — | | 24,952 |
Total liabilities | | 821,883 | | 20,956 | | 842,839 | | 920,978 | | 20,439 | | 941,417 | | 957,356 | | 19,275 | | 976,631 |
| | | | | | | | | | | | | | | | | | |
Stockholders’ equity | | | | | | | | | | | | | | | | | | |
Common stock, $0.0001 par value: | | | | | | | | | | | | | | | | | | |
Authorized shares - 400,000,000, 400,000,000 and 400,000,000, respectively | | | | | | | | | | | | | | | | | | |
Issued and outstanding shares - 98,297,186, 99,440,528 and 100,410,325, respectively | | 10 | | — | | 10 | | 10 | | — | | 10 | | 10 | | — | | 10 |
Additional paid-in capital | | 647,551 | | — | | 647,551 | | 659,814 | | — | | 659,814 | | 664,362 | | — | | 664,362 |
Accumulated other comprehensive income | | (2,774) | | — | | (2,774) | | (4,559) | | — | | (4,559) | | (6,571) | | — | | (6,571) |
Accumulated deficit | | (429,908) | | (3,487) | | (433,395) | | (456,285) | | (4,437) | | (460,722) | | (542,676) | | (2,522) | | (545,198) |
Total stockholders’ equity | | 214,879 | | (3,487) | | 211,392 | | 198,980 | | (4,437) | | 194,543 | | 115,125 | | (2,522) | | 112,603 |
Total liabilities and stockholders' equity | $ | 1,036,762 | $ | 17,469 | $ | 1,054,231 | $ | 1,119,958 | $ | 16,002 | $ | 1,135,960 | $ | 1,072,481 | $ | 16,753 | $ | 1,089,234 |
PORCH GROUP, INC.
Unaudited Selected Quarterly Financial Information (Continued)
The table below sets forth the unaudited condensed consolidated statements of operations and comprehensive loss, including the balances as reported, adjustments and the as restated balances (in thousands, except per share amounts):
| | Three Months Ended | | Six Months Ended | | Three Months Ended | | Nine Months Ended | | Three Months Ended | ||||||||||||||||||||
| | March 31, 2022 | | June 30, 2022 | | June 30, 2022 | | September 30, 2022 | | September 30, 2022 | ||||||||||||||||||||
| | As Previously | | Restatement | | | | As Previously | | Restatement | | | | As Previously | | Restatement | | | | As Previously | | Restatement | | | | As Previously | | Restatement | | |
|
| Reported |
| Adjustments |
| As Restated |
| Reported |
| Adjustments |
| As Restated |
| Reported |
| Adjustments |
| As Restated |
| Reported |
| Adjustments |
| As Restated |
| Reported |
| Adjustments |
| As Restated |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue | $ | 62,561 | $ | 1,006 | $ | 63,567 | $ | 133,330 | $ | 1,152 | $ | 134,482 | $ | 70,769 | $ | 146 | $ | 70,915 | $ | 208,696 | $ | 3,139 | $ | 211,835 | $ | 75,366 | $ | 1,987 | $ | 77,353 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Costs and Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue | | 21,189 | | 4,027 | | 25,216 | | 49,747 | | 4,720 | | 54,467 | | 28,558 | | 693 | | 29,251 | | 83,016 | | 4,391 | | 87,407 | | 33,269 | | (329) | | 32,940 |
Selling and marketing | | 25,743 | | 334 | | 26,077 | | 54,569 | | 668 | | 55,237 | | 28,826 | | 334 | | 29,160 | | 84,814 | | 1,002 | | 85,816 | | 30,245 | | 334 | | 30,579 |
Product and technology | | 14,231 | | — | | 14,231 | | 30,009 | | — | | 30,009 | | 15,777 | | — | | 15,777 | | 44,446 | | — | | 44,446 | | 14,438 | | — | | 14,438 |
General and administrative | | 26,699 | | — | | 26,699 | | 55,103 | | — | | 55,103 | | 28,405 | | — | | 28,405 | | 80,361 | | — | | 80,361 | | 25,257 | | — | | 25,257 |
Loss on impairment of intangible assets and goodwill | | — | | — | | — | | — | | — | | — | | — | | — | | — | | 57,057 | | — | | 57,057 | | 57,057 | | — | | 57,057 |
Total operating expenses | | 87,862 | | 4,361 | | 92,223 | | 189,428 | | 5,388 | | 194,816 | | 101,566 | | 1,027 | | 102,593 | | 349,694 | | 5,393 | | 355,087 | | 160,266 | | 5 | | 160,271 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating income (loss) | | (25,301) | | (3,355) | | (28,656) | | (56,098) | | (4,236) | | (60,334) | | (30,797) | | (881) | | (31,678) | | (140,998) | | (2,254) | | (143,252) | | (84,900) | | 1,982 | | (82,918) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense | | (2,293) | | (134) | | (2,427) | | (4,151) | | (201) | | (4,352) | | (1,858) | | (67) | | (1,925) | | (6,236) | | (268) | | (6,504) | | (2,085) | | (67) | | (2,152) |
Loss on remeasurement of earnout liability | | 11,179 | | — | | 11,179 | | 13,766 | | — | | 13,766 | | 2,587 | | — | | 2,587 | | 13,809 | | — | | 13,809 | | 43 | | — | | 43 |
Loss on remeasurement of private warrant liability | | 10,189 | | — | | 10,189 | | 14,267 | | — | | 14,267 | | 4,078 | | — | | 4,078 | | 14,391 | | — | | 14,391 | | 124 | | — | | 124 |
Investment income and realized gains | | 197 | | — | | 197 | | 440 | | — | | 440 | | 243 | | — | | 243 | | 775 | | — | | 775 | | 335 | | — | | 335 |
Other, net | | 56 | | — | | 56 | | (107) | | — | | (107) | | (162) | | — | | (162) | | (37) | | — | | (37) | | 69 | | — | | 69 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total other income (expense) | | 19,328 | | (134) | | 19,194 | | 24,215 | | (201) | | 24,014 | | 4,888 | | (67) | | 4,821 | | 22,702 | | (268) | | 22,434 | | (1,514) | | (67) | | (1,581) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) before income taxes | | (5,973) | | (3,489) | | (9,462) | | (31,883) | | (4,437) | | (36,320) | | (25,909) | | (948) | | (26,857) | | (118,296) | | (2,522) | | (120,818) | | (86,414) | | 1,915 | | (84,499) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax (benefit) expense | | 177 | | — | | 177 | | (290) | | — | | (290) | | (468) | | — | | (468) | | (268) | | — | | (268) | | 23 | | — | | 23 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss | $ | (5,796) | $ | (3,489) | $ | (9,285) | $ | (32,173) | $ | (4,437) | $ | (36,610) | $ | (26,377) | $ | (948) | $ | (27,325) | $ | (118,564) | $ | (2,522) | $ | (121,086) | $ | (86,391) | $ | 1,915 | $ | (84,476) |
Total other comprehensive loss | | (2,515) | | — | | (2,515) | | (4,300) | | — | | (4,300) | | (1,785) | | — | | (1,785) | | (6,312) | | — | | (6,312) | | (2,012) | | — | | (2,012) |
Total comprehensive loss | $ | (8,311) | $ | (3,489) | $ | (11,800) | $ | (36,473) | $ | (4,437) | $ | (40,910) | $ | (28,162) | $ | (948) | $ | (29,110) | $ | (124,876) | $ | (2,522) | $ | (127,398) | $ | (88,403) | $ | 1,915 | $ | (86,488) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss per share - Basic and diluted | | (0.06) | | | | (0.10) | | (0.33) | | | | (0.38) | | (0.27) | | | | (0.28) | | (1.22) | | | | (1.25) | | (0.88) | | | | (0.86) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Shares used in computing basic and diluted loss per share | | 96,074,527 | | | | 96,074,527 | | 96,611,294.00 | | | | 96,611,294 | | 97,142,163 | | | | 97,142,163 | | 97,009,351 | | | | 97,009,351 | | 97,792,485 | | | | 97,792,485 |
2
PORCH GROUP, INC.
Unaudited Selected Quarterly Financial Information (Continued)
The table below sets forth the unaudited condensed consolidated statements of cash flows, including balances as reported, adjustments and balances as restated amounts (in thousands). Note that only amounts that have changed have been disclosed.
| | Three Months Ended | | Six Months Ended | | Nine Months Ended | ||||||||||||
| | March 31, 2022 | | June 30, 2022 | | September 30, 2022 | ||||||||||||
| | As Previously | | Restatement | | | | As Previously | | Restatement | | | | As Previously | | Restatement | | |
|
| Reported |
| Adjustments |
| As Restated |
| Reported |
| Adjustments |
| As Restated |
| Reported |
| Adjustments |
| As Restated |
| | | | | | | | | | | | | | | | | | |
Net loss | $ | (5,796) | $ | (3,488) | $ | (9,284) | $ | (32,173) | $ | (4,437) | $ | (36,610) | $ | (118,564) | $ | (2,522) | $ | (121,086) |
| | | | | | | | | | | | | | | | | | |
Change in operating assets and liabilities: | | | | | | | | | | | | | | | | | | |
Accounts receivable | | (1,296) | | 2,608 | | 1,312 | | (9,907) | | 2,424 | | (7,483) | | (8,639) | | 1,668 | | (6,971) |
Reinsurance balance due | | (11,323) | | 3,403 | | (7,920) | | (45,555) | | 4,720 | | (40,835) | | (75,571) | | 4,391 | | (71,180) |
Prepaid expenses and other current assets | | (6,749) | | 334 | | (6,415) | | (7,758) | | 668 | | (7,090) | | (6,297) | | 1,002 | | (5,295) |
Refundable customer deposits | | 1,412 | | (4,361) | | (2,949) | | 3,972 | | (4,429) | | (457) | | 4,593 | | (2,083) | | 2,510 |
Deferred revenue | | (2,228) | | 283 | | (1,945) | | 37,610 | | 557 | | 38,167 | | 71,600 | | — | | 71,600 |
Accrued expenses and other current liabilities | | (3,145) | | (889) | | (4,034) | | 2,358 | | (1,353) | | 1,005 | | (8,001) | | — | | (8,001) |
| | | | | | | | | | | | | | | | | | |
Net cash used in operating activities | $ | (13,291) | $ | (2,110) | $ | (15,401) | $ | (2,306) | $ | (1,850) | $ | (4,156) | $ | (12,808) | $ | 2,456 | $ | (10,352) |
| | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | $ | (8,077) | $ | | $ | (8,077) | $ | (38,404) | $ | — | $ | (38,404) | $ | (46,444) | $ | — | $ | (46,444) |
| | | | | | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Proceeds from debt issuance, net of fees | | — | | 5,143 | | 5,143 | | — | | 10,690 | | 10,690 | | — | | 15,115 | | 15,115 |
Repayments of advance funding | | — | | (3,033) | | (3,033) | | — | | (8,840) | | (8,840) | | — | | (17,571) | | (17,571) |
Net cash (used in) provided by financing activities | $ | (389) | $ | 2,110 | $ | 1,721 | $ | (2,005) | $ | 1,850 | $ | (155) | $ | 11,454 | $ | (2,456) | $ | 8,998 |
3