EX-99.1 2 prch-20230314xex99d1.htm EX-99.1

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