XML 21 R6.htm IDEA: XBRL DOCUMENT v3.20.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Cash flows from operating activities      
Net income (loss) $ (97,564) $ 62,544 $ 28,279
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Share-based compensation 2,828 1,984 2,529
Depreciation and amortization 1,768 105 80
Change in fair value of contingent consideration 131,932 0 0
Deferred income taxes 4,734 0 0
Non-cash interest expense 0 92 30
Changes in assets & liabilities      
Accounts receivable (585) (1,829) (443)
Unbilled revenue 0 0 (2,612)
Contract assets (26,391) (21,714) 0
Operating lease right-of-use assets (548) 0  
Prepaid expenses (313) (830) (540)
Other current and non-current assets (1,431) (481) (140)
Accounts payable 2,105 583 378
Accrued expenses 1,027 896 184
Income tax payable 1,640 0 0
Operating lease liabilities (280) 0  
Other current and noncurrent liabilities 5,718 412 856
Net cash provided by operating activities 24,640 41,762 28,601
Cash flows from investing activities      
Purchase of property and equipment (1,196) (99) (106)
Net cash used in investing activities (1,196) (99) (106)
Cash flows from financing activities      
Repayments of notes payable (6,521) (2,500) (2,500)
Proceeds from issuance of long-term debt 170,000 0 0
Payment on debt issuance cost (10,061) 0 0
Distributions to Open Lending, LLC unitholders (135,598) (42,401) (18,876)
Proceeds from stock warrant exercises 105,349 0 0
Share repurchase (37,500) 0 0
Recapitalization transaction, net of transaction costs (14,863) 0 0
Net cash provided by (used in) financing activities 70,806 (44,901) (21,376)
Net change in cash and cash equivalents and restricted cash 94,250 (3,238) 7,119
Cash and cash equivalents and restricted cash at the beginning of the year 9,898 13,136 6,017
Cash and cash equivalents and restricted cash at the end of the year 104,148 9,898 13,136
Supplemental disclosure of cash flow information:      
Interest paid 10,444 320 346
Income tax paid (refunded), net 144 (40) 37
Right of use assets obtained in exchange for lease obligations 5,362 0  
The following presents the classification of cash, cash equivalents and restricted cash within the consolidated balance sheets:      
Total 104,148 13,136 6,017
Non-cash investing and financing:      
Change in fair value of redeemable convertible Series C preferred units (47,537) 163,425 63,311
Conversion of preferred stock to common stock 257,406 0 0
Distributions accrued but not paid $ 0 $ 0 $ 7,544