|
Delaware
(State or Other Jurisdiction of
Incorporation or Organization) |
| |
7389
(Primary Standard Industrial
Classification Code Number) |
| |
87-2285565
(I.R.S. Employer
Identification Number) |
|
|
Mark J. Menting
Robert W. Downes Sullivan & Cromwell LLP 125 Broad Street New York, New York 10004 (212) 558-4000 |
| |
Derek Dostal
Richard D. Truesdell, Jr. Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 (212) 450-4000 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☒
|
|
| | | |
Emerging growth company
☒
|
|
| | ||||||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Proposed Maximum
Aggregate Offering Price(1)(2) |
| | |
Amount of
Registration Fee |
| ||||||
Class A common stock, par value $0.01 per share
|
| | | | $ | 100,000,000 | | | | | | $ | 9,270.00 | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 14 | | | |
| | | | 18 | | | |
| | | | 21 | | | |
| | | | 58 | | | |
| | | | 60 | | | |
| | | | 72 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 76 | | | |
| | | | 78 | | | |
| | | | 90 | | | |
| | | | 122 | | | |
| | | | 136 | | | |
| | | | 142 | | | |
| | | | 149 | | | |
| | | | 152 | | | |
| | | | 154 | | | |
| | | | 159 | | | |
| | | | 160 | | | |
| | | | 163 | | | |
| | | | 167 | | | |
| | | | 167 | | | |
| | | | 167 | | | |
| | | | F-1 | | |
(in thousands)
|
| |
Three Months ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(estimated low)
|
| |
(estimated high)
|
| | | | | | | ||||||
Net income
|
| | | $ | | | | | $ | | | | | $ | 1,898 | | | ||
Adjusted EBITDA(1)
|
| | | $ | | | | | | $ | | | | | $ | 2,117 | | |
(in thousands)
|
| |
Year ended
December 31, |
| |||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |||||||||
| | |
(estimated low)
|
| |
(estimated high)
|
| | |||||||||||
Net income
|
| | | $ | | | | | $ | | | | | $ | 4,838 | | | ||
Adjusted EBITDA(1)
|
| | | $ | | | | | $ | | | | | $ | 5,625 | | |
(in thousands)
|
| |
Three Months ended
December 31, |
| |
Year ended
December 31, |
| ||||||||||||||||||||||||||||||
| | |
2021
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
(estimated low)
|
| |
(estimated high)
|
| | | | | | | |
(estimated low)
|
| |
(estimated high)
|
| | | | | | | ||||||||||||
Net income
|
| | | $ | | | | | $ | | | | | $ | 1,898 | | | | | $ | | | | | $ | | | | | $ | 4,838 | | | ||||
Provision for (benefit from) income tax
|
| | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Interest expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 35 | | |
Amortization/depreciation
|
| | | | | | | | | | | | | | | | 178 | | | | | | | | | | | | | | | | | | 607 | | |
EBITDA
|
| | | | | | | | | | | | | | | | 2,076 | | | | | | | | | | | | | | | | | | 5,480 | | |
Share-based compensation(1)
|
| | | | | | | | | | | | | | | | 41 | | | | | | | | | | | | | | | | | | 145 | | |
IPO readiness(2)
|
| | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Reorganization and integration costs(3)
|
| | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Severance expense(4)
|
| | | | | | | | | | | | | | | | — | | | | | | | | | | | | | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | | | | | $ | | | | | $ | 2,117 | | | | | $ | | | | | $ | | | | | $ | 5,625 | | |
| | |
Historical Dynasty
Financial Partners |
| |
Unaudited
Pro Forma Dynasty |
| ||||||||||||||||||||||||
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| |
Year
Ended December 31, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(dollars in thousands except per share amounts)
|
| |||||||||||||||||||||||||||
Statement of Comprehensive Income Data: | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Asset-based
|
| | | $ | 27,370 | | | | | $ | 31,638 | | | | | $ | 22,491 | | | | | $ | 33,071 | | | | | | | | |
Transactional
|
| | | | 3,534 | | | | | | 2,265 | | | | | | 1,520 | | | | | | 2,378 | | | | | | | | |
Financing
|
| | | | 2,916 | | | | | | 3,071 | | | | | | 2,211 | | | | | | 3,393 | | | | | | | | |
Manager fees and other
|
| | | | 6,658 | | | | | | 9,226 | | | | | | 6,503 | | | | | | 10,327 | | | | | | | | |
Total revenues
|
| | | | 40,478 | | | | | | 46,200 | | | | | | 32,725 | | | | | | 49,169 | | | | | | | | |
Operating Expenses | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Cost of services
|
| | | | 20,850 | | | | | | 21,784 | | | | | | 15,792 | | | | | | 21,470 | | | | | | | | |
Compensation and
benefits |
| | | | 12,032 | | | | | | 13,720 | | | | | | 10,013 | | | | | | 11,637 | | | | | | | | |
General and
administration |
| | | | 5,967 | | | | | | 5,200 | | | | | | 3,581 | | | | | | 4,999 | | | | | | | | |
Depreciation and amortization
|
| | | | 592 | | | | | | 607 | | | | | | 429 | | | | | | 591 | | | | | | | | |
Total operating expenses
|
| | | | 39,441 | | | | | | 41,311 | | | | | | 29,815 | | | | | | 38,697 | | | | | | | | |
Income from operations
|
| | | | 1,037 | | | | | | 4,889 | | | | | | 2,910 | | | | | | 10,472 | | | | | | | | |
Other (income) expense | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Interest income
|
| | | | (10) | | | | | | (59) | | | | | | (28) | | | | | | (60) | | | | | | | | |
Other (income) expense
|
| | | | 2 | | | | | | 110 | | | | | | (1) | | | | | | (50) | | | | | | | | |
Total other (income) expense
|
| | | | (8) | | | | | | 51 | | | | | | (29) | | | | | | (110) | | | | | | | | |
Net income and comprehensive income
|
| | | $ | 1,045 | | | | | $ | 4,838 | | | | | $ | 2,939 | | | | | $ | 10,582 | | | | | | | | |
| | |
Historical Dynasty
Financial Partners |
| |
Unaudited
Pro Forma Dynasty |
| ||||||||||||
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| |
Year
Ended December 31, |
| |
Nine Months
Ended September 30, |
| ||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
|
| | |
(dollars in thousands except per share amounts)
|
| |||||||||||||||
Less: Net income attributable to non-controlling interests
|
| | | | | | | | | | | | | ||||||
Net income attributable to Dynasty
|
| | | | | | | | | | | | | ||||||
Per Share Data: | | | | | | | | | | | | | | ||||||
Pro forma net income (loss) per share of Class A common stock:
|
| | | | | | | | | | | | | ||||||
Basic
|
| | | | | | | | | | | | | ||||||
Diluted
|
| | | | | | | | | | | | |
| | |
Historical Dynasty
Financial Partners |
| |
Unaudited
Pro Forma Dynasty |
| ||||||||||||||||||
| | |
As of
December 31, |
| |
As of
September 30, |
| |
As of
December 31, |
| |
As of
September 30, |
| ||||||||||||
| | |
2019
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| |||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Statement of Financial Position Data: | | | | | | | | | | | | ||||||||||||||
Cash and cash equivalents
|
| | | $ | 6,006 | | | | | $ | 17,030 | | | | | $ | 22,381 | | | | | ||||
Total assets
|
| | | | 26,374 | | | | | | 39,353 | | | | | | 48,873 | | | | | ||||
Total liabilities
|
| | | | 15,297 | | | | | | 11,121 | | | | | | 14,990 | | | | | ||||
Total equity (Members’ equity for Historical Dynasty Financial Partners)
|
| | | | 11,077 | | | | | | 28,232 | | | | | | 33,883 | | | | |
| | |
Historical Dynasty
Financial Partners |
| |
Unaudited
Pro Forma Dynasty |
| ||||||||||||||||||||||||
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| |
Year
Ended December 31, |
| |
Nine
Months Ended September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | ||||||||||||||||||||||||
Operational Metrics: | | | | | | | | ||||||||||||||||||||||||
Beginning of Period AUA (millions of dollars)
|
| | | $ | 30,929 | | | | | $ | 37,274 | | | | | $ | 37,274 | | | | | $ | 53,388 | | | | | | | | |
Average Billable AUA (millions of dollars)(1)
|
| | | $ | 34,794 | | | | | $ | 43,326 | | | | | $ | 40,797 | | | | | $ | 60,062 | | | | | | | | |
Period End AUA (millions of dollars)
|
| | | $ | 37,274 | | | | | $ | 53,388 | | | | | $ | 48,752 | | | | | $ | 68,008 | | | | | | | | |
TAMP Beginning of Period AUA (millions of dollars)
|
| | | $ | 12,630 | | | | | $ | 18,693 | | | | | $ | 18,693 | | | | | $ | 23,887 | | | | | | | | |
Average TAMP Billable AUA (millions of dollars)(1)
|
| | | $ | 16,631 | | | | | $ | 19,930 | | | | | $ | 18,754 | | | | | $ | 28,537 | | | | | | | | |
TAMP Period End AUA (millions of dollars)
|
| | | $ | 18,693 | | | | | $ | 23,887 | | | | | $ | 21,306 | | | | | $ | 30,365 | | | | | | | | |
Network Partner Advisors (at period-end)
|
| | | | 206 | | | | | | 240 | | | | | | 236 | | | | | | 292 | | | | |
| | |
Historical Dynasty
Financial Partners |
| |
Unaudited
Pro Forma Dynasty |
| ||||||||||||||||||||||||
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| |
Year
Ended December 31, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | | | | | | | ||||||||||||||||||||||||
Financial Metrics: | | | | | | | | ||||||||||||||||||||||||
Total revenue (millions of dollars)
|
| | | $ | 40.5 | | | | | $ | 46.2 | | | | | $ | 32.7 | | | | | $ | 49.2 | | | | | ||||
Revenue from Existing Network Platform Firms(1) (millions of dollars)
|
| | | | 30.1 | | | | | | 34.2 | | | | | | 24.2 | | | | | | 37.3 | | | | | ||||
Revenue from New Network Platform Firms(2) (millions
of dollars) |
| | | | 3.7 | | | | | | 2.8 | | | | | | 2.0 | | | | | | 1.6 | | | | | ||||
Revenue from Manager Fees and Other (millions of dollars)
|
| | | | 6.7 | | | | | | 9.2 | | | | | | 6.5 | | | | | | 10.3 | | | | | ||||
Total income from operations (millions of dollars)
|
| | | $ | 1.0 | | | | | $ | 4.9 | | | | | $ | 2.9 | | | | | $ | 10.5 | | | | | ||||
Capital expenditures (millions of dollars)
|
| | | $ | 0.9 | | | | | $ | 1.1 | | | | | $ | 0.6 | | | | | $ | 0.7 | | | | |
| | |
Historical Dynasty
Financial Partners |
| |
Unaudited
Pro Forma Dynasty |
| ||||||||||||||||||||||||
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, |
| |
Year
Ended December 31, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| ||||||||||||
| | |
(dollars in thousands except per share amounts)
|
| |||||||||||||||||||||||||||
Non-GAAP financial measures: | | | | | | | | ||||||||||||||||||||||||
Adjusted EBITDA (millions of dollars)(1)
|
| | | $ | 2.7 | | | | | $ | 5.6 | | | | | $ | 3.5 | | | | | $ | 12.0 | | | | | ||||
Adjusted net income (millions of dollars)(2)
|
| | | $ | 1.1 | | | | | $ | 5.0 | | | | | $ | 3.0 | | | | | $ | 11.2 | | | | |
| | |
As of September 30, 2021
|
| |||||||||
| | |
Actual Dynasty
Financial Partners |
| |
Pro Forma
Dynasty(1) |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Cash and cash equivalents
|
| | | $ | 22,381 | | | | | $ | | | |
Equity: | | | | ||||||||||
Class A common stock, par value $0.01 per share, shares authorized and no shares issued and outstanding, actual; and shares authorized and shares issued and outstanding on a pro forma basis
|
| | | | — | | | | | | | | |
Class B common stock, par value $0.01 per share, shares authorized and no shares issued and outstanding, actual; and shares authorized and shares issued and outstanding on a pro forma basis
|
| | | | — | | | | | | | | |
Class C common stock, par value $0.01 per share, shares authorized and no shares issued and outstanding, actual; and shares authorized and shares issued and outstanding on a pro forma basis
|
| | | | — | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | | | |
Capital interest units (62,000,000 units authorized, 42,932,951 units outstanding, actual, units outstanding on a pro forma basis)
|
| | | | 40,677 | | | | | | | | |
Profits interests units (6,837,177 units authorized, 3,664,290 units outstanding, actual, units outstanding on a pro forma basis)
|
| | | | (5,779) | | | | | | | | |
| | |
As of September 30, 2021
|
| |||||||||
| | |
Actual Dynasty
Financial Partners |
| |
Pro Forma
Dynasty(1) |
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
(Accumulated deficit)/retained earnings
|
| | | | (1,015) | | | | | | | | |
Non-controlling interests
|
| | | | — | | | | | | | | |
Total equity
|
| | | $ | 33,883 | | | | | $ | | | |
Total capitalization
|
| | | $ | 33,883 | | | | | $ | | | |
|
|
Assumed initial public offering price per share of Class A common stock (the midpoint of the range set forth on the cover of this prospectus)
|
| | | | | | | | | $ | | | |
|
Pro forma net tangible book value (deficit) per share of Class A common stock as of September 30, 2021 (after giving effect to our internal reorganization)
|
| | | $ | | | | | | | | | |
|
Increase per share of Class A common stock attributable to investors in this offering and the Note Conversion
|
| | | $ | | | | | | | | | |
|
Adjusted pro forma net tangible book value (deficit) per share of Class A common
stock (after giving effect to our internal reorganization, the Note Conversion and this offering) |
| | | | | | | | | $ | | | |
|
Dilution in pro forma net tangible book value (deficit) per share of Class A common
stock to investors in this offering |
| | | | | | | | | $ | | | |
| | |
Shares purchased
|
| |
Total consideration
|
| |
Average price
|
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |
Per share
|
| ||||||||||||
Existing stockholders
|
| |
|
| | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |
| | |
Dynasty
Financial Partners Historical |
| |
Offering
Adjustments |
| |
Pro Forma
Adjustments Note |
| |
Investment
Adjustments |
| |
Pro Forma
Adjustments Note |
| |
Dynasty
Financial Partners Inc. Pro Forma |
| |||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | $ | 31,638 | | | | | $ | | | |
|
| |
|
| |
|
| | | $ | | | ||
Transactional
|
| | | | 2,265 | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | 3,071 | | | | | | | | | | | | | | | | | | | | | | | |
Manager fees and other
|
| | | | 9,226 | | | | | | | | | | | | | | | |
|
| | | | | | |
Total revenues
|
| | | | 46,200 | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of services
|
| | | | 21,784 | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 13,720 | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 5,200 | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 607 | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | 41,311 | | | | | | | | | | | | | | | | | | | | | | | |
Income from operations
|
| | | | 4,889 | | | | | | | | | | | | | | | | | | | | | | | |
Other (income) expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | (59) | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from equity method investment
|
| | | | | | | | | | | | | | | | | | | |
(j)
|
| | | | | | |
Other (income) expense
|
| | | | 110 | | | | | | | | | | | | | | | | | | | | | | | |
Total other (income) expense
|
| | | | 51 | | | | | | | | | | | | | | | | | | | | | | | |
Net income and comprehensive income before tax
|
| | | $ | 4,838 | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense (benefit)
|
| | | | — | | | | | | | | | |
(a)
|
| | | | | | | | | | | | |
Net income and comprehensive income
|
| | | $ | 4,838 | | | | | | | | | | | | | | | | | | | | | | | |
Less: net income attributable to non-controlling interests
|
| | | | | | | | | | | | | |
(b)
|
| | | | |
(k)
|
| | | | | | |
Net income and
comprehensive income attributable to Dynasty |
| | | | | | | | | | | | | | | | | | | | | | | |
$
|
|
| |
Pro forma net income
per share of Class A common stock: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | |
(c)
|
| | | | |
(k)
|
| | | $ | | | |
Diluted
|
| | | | | | | | | | | | | |
(c)
|
| | | | |
(k)
|
| | | $ | | | |
Pro forma weighted-average shares of Class A common stock outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | |
(c)
|
| | | | |
(k)
|
| | | | | | |
Diluted
|
| | | | | | | | | | | | | |
(c)
|
| | | | |
(k)
|
| | | | | | |
|
U.S. federal statutory rate
|
| | | $ | | | | | | % | | | |
|
State and local income taxes, net of U.S. federal
|
| | | | | | | | | | % | | |
|
Permanent items and other
|
| | | | | | | | | | % | | |
|
Rate benefit from the flow-through entity(1)
|
| | | | | | | | | | % | | |
|
Provision for income taxes
|
| | | $ | | | | | | % | | |
| | |
For the Year
Ended December 31, 2020 |
| |||
|
(dollars in thousands)
|
| |||||
Common units held by Dynasty Financial Management, LLC representing
vested common equity units held by member of Dynasty Financial Management, LLC |
| | | | | | |
Unvested common units held by Dynasty Financial Management, LLC representing unvested common equity units held by member of Dynasty Financial Management, LLC
|
| | | | | | |
Total common units attributable to non-controlling interest
|
| | | | | | |
Total common units outstanding
|
| | | | | | |
Non-controlling interest allocation
|
| | | | % | | |
Income before provision for income taxes
|
| | | $ | | | |
Non-controlling interest allocation
|
| | | | % | | |
Income before provision for income taxes attributable to non-controlling interest
|
| | | | | | |
Non-controlling portion of provision for income taxes(1)
|
| | | | | | |
Net income attributable to non-controlling interests
|
| | | $ | | | |
| | |
Basic
|
| |
Diluted
|
| |||
|
(dollars in thousands, except per share data)
|
| ||||||||
Pro forma net income attributable to Dynasty(1)
|
| | | $ | | | |
|
| |
Weighted average shares of Class A common stock outstanding(1)
|
| | | | | | | | | |
Pro forma net income per share of Class A common
stock |
| | | $ | | | | | |
| | |
Dynasty
Financial Partners Historical |
| |
Offering
Adjustments |
| |
Pro Forma
Adjustments Note |
| |
Investment
Adjustments |
| |
Pro Forma
Adjustments Note |
| |
Dynasty
Financial Partners Inc. Pro Forma |
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 22,381 | | | | | $ | | | | | | (d)(e)(f) | | | | | | | | | | | | | | | | | $ | | | ||
Restricted cash
|
| | | | 96 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net of allowance for doubtful accounts of $44 and $2
|
| | | | 3,235 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | 1,820 | | | | | | | | | | | | (d) | | | | | | | | | | | | | | | | | | | | |
Loans receivable, current
|
| | | | 611 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other current assets
|
| | | | 44 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current assets
|
| | | | 28,187 | | | | | | | | |
|
| | | | | | |
|
| | | | | | |||||||||
Deferred tax assets
|
| | | | — | | | | | | | | | | | | (g) | | | | | | | | | | | | | | | | | | | | |
Loans receivable, noncurrent, net of allowance for loans receivable of $96 and $0
|
| | | | 2,350 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue participation interest (RPI) receivable
|
| | | | 14,987 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equity method investment
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | (k) | | | | | | | | |
Property and equipment, net of accumulated depreciation and amortization of $3,523 and $3,444
|
| | | | 1,644 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other noncurrent assets
|
| | | | 1,705 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | 48,873 | | | | | $ | | | | | | | | | | | | | | | | | | | | | | |
$
|
|
| | |
Liabilities and members’ equity | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,716 | | | | | $ | | | | | | | | | | | | | | | | | | | | | | | $ | | | ||
Related party accounts payable
|
| | | | 3,474 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accrued expense and compensation
|
| | | | 6,967 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred revenue
|
| | | | 883 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Related party deferred revenue
|
| | | | 537 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deferred rent, current
|
| | | | 127 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total current liabilities
|
| | | | 14,723 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes payable
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | (k) | | | | | | | | |
Deferred rent, noncurrent
|
| | | | 267 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tax receivable agreement obligations
|
| | | | — | | | | | | | | | | | | (g) | | | | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 14,990 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capital interest units
|
| | | | 40,677 | | | | | | | | | | | | (h) | | | | | | | | | | | | | | | | | | | | |
Profits interests units
|
| | | | (5,779) | | | | | | | | | | | | (f)(i)(h) | | | | | | | | | | | | | | | | | | | | |
Class A common stock, par value $0.01, shares authorized; and
issued and outstanding, as adjusted |
| | | | — | | | | | | | | | | | | (d)(f) | | | | | | | | | | | | (k) | | | | | | | | |
Class B common stock, par value $0.01, shares authorized; and
issued and outstanding, as adjusted |
| | | | — | | | | | | | | | | | | (i) | | | | | | | | | | | | | | | | | | | | |
Class C common stock, par value $0.01, shares authorized; and
issued and outstanding, as adjusted |
| | | | — | | | | | | | | | | | | (i) | | | | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | | | | | | | (d) | | | | | | | | | | | | (k) | | | | | | | | |
Accumulated deficit
|
| | | | (1,015) | | | | | | | | | | | | (h) | | | | | | | | | | | | | | | | | | | | |
Total members’ / stockholders’ equity attributable to Dynasty
|
| | | | 33,883 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-controlling interest
|
| | | | — | | | | | | | | | | | | (h) | | | | | | | | | | | | (k) | | | | | | | | |
Total liabilities and members’/ stockholders’
equity |
| | | $ | 48,873 | | | | | $ | | | | | | | | | | | | | | | | | | | | | | |
$
|
|
| |
| | |
Dynasty
Financial Partners Historical |
| |
Offering
Adjustments |
| |
Pro Forma
Adjustments Note |
| |
Investment
Adjustments |
| |
Pro Forma
Adjustments Note |
| |
Dynasty
Financial Partners Inc. Pro Forma |
| ||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | $ | 33,071 | | | | | $ | | | | | | | | | | | | | | | | | | | | | | | $ | | | ||
Transactional
|
| | | | 2,378 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | 3,393 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Manager fees and other
|
| | | | 10,327 | | | | | | | | |
|
| | | | | | |
|
| | | | | | |||||||||
Total revenues
|
| | | | 49,169 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of services
|
| | | | 21,470 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Compensation and benefits
|
| | | | 11,637 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 4,999 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 591 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total operating expenses
|
| | | | 38,697 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income from operations
|
| | | | 10,472 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other (income) expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income
|
| | | | (60) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income (loss) from equity method investment
|
| | | | (50) | | | | | | | | | | | | | | | | | | | | | | | | (j) | | | | | | | | |
Other (income) expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total other (income) expense
|
| | | | (110) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income and comprehensive income before tax
|
| | | $ | 10,582 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense (benefit)
|
| | | | — | | | | | | | | | | | | (a) | | | | | | | | | | | | | | | | | | | | |
Net income and comprehensive income
|
| | | $ | 10,582 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less: net income attributable to non-controlling interests
|
| | | | | | | | | | | | | | | | (b) | | | | | | | | | | | | | | | | | | | | |
Net income and comprehensive income attributable to Dynasty
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | (k) | | | | | $ | | | |
Pro forma net income per share of Class A common stock: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | (c) | | | | | | | | | | | | (k) | | | | | $ | | | |
Diluted
|
| | | | | | | | | | | | | | | | (c) | | | | | | | | | | | | (k) | | | | | $ | | | |
Pro forma weighted-average shares of Class A common stock
outstanding: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | (c) | | | | | | | | | | | | (k) | | | | | | | | |
Diluted
|
| | | | | | | | | | | | | | | | (c) | | | | | | | | | | | | (k) | | | | | | | |
|
U.S. federal statutory rate
|
| | | $ | | | | | | % | | | |
|
State and local income taxes, net of U.S. federal
|
| | | | | | | | | | % | | |
|
Permanent items and other
|
| | | | | | | | | | % | | |
|
Rate benefit from the flow-through entity(1)
|
| | | | | | | | | | % | | |
|
Provision for income taxes
|
| | | $ | | | | | | % | | |
| | |
For the Nine Months
Ended September 30, 2021 |
| |||
|
(dollars in thousands)
|
| |||||
Common units held by Dynasty Financial Management, LLC representing vested common equity units held by member of Dynasty Financial Management, LLC
|
| | | | | | |
Unvested common units held by Dynasty Financial Management, LLC
representing unvested common equity units held by member of Dynasty Financial Management, LLC |
| | | | | | |
Total common units attributable to non-controlling interest
|
| | | | | | |
Total common units outstanding
|
| | | | | | |
Non-controlling interest allocation
|
| | | | % | | |
Income before provision for income taxes
|
| | | $ | | | |
Non-controlling interest allocation
|
| | | | % | | |
Income before provision for income taxes attributable to non-controlling interest
|
| | | | | | |
Non-controlling portion of provision for income taxes(1)
|
| | | | | | |
Net income attributable to non-controlling interests
|
| | | $ | | | |
| | |
Basic
|
| |
Diluted
|
| |||
|
(dollars in thousands,
except per share data) |
| ||||||||
Pro forma net income attributable to Dynasty(1)
|
| | | $ | | | | | | |
Weighted average shares of Class A common stock
outstanding(1) |
| | | | | | | | | |
Pro forma net income per share of Class A common stock
|
| | | $ | | | | | |
| | | | | | | | |
Pro Forma
Adjustments Note |
|
Gross proceeds from offering
|
| | | $ | | | |
(a)
|
| |
Underwriting discount
|
| | | | | | | |
(a)
|
|
Estimated offering expenses
|
| | | | | | | |
(a)
|
|
Purchase of common units in Dynasty Financial Partners
|
| | | | | | | |
(d)
|
|
Deferred tax assets
|
| | | | | | | |
(b)
|
|
Tax receivable agreement obligations
|
| | | | | | | |
(b)
|
|
Reclassification of members’ equity
|
| | | | | | | |
(e)(f)
|
|
Par value of Class A common stock
|
| | | | | | | |
(e)
|
|
Par value of Class B common stock
|
| | | | | | | |
(f)
|
|
Par value of Class C common stock
|
| | | | | | | |
(f)
|
|
Non-controlling interest
|
| | | | | | | |
(g)
|
|
Additional paid-in capital
|
| | | | | | | | | |
| | |
Dynasty Financial
Partners Common Units |
| |
%
|
|
Dynasty
|
| |
|
| |
|
|
Dynasty Financial Management, LLC
|
| | | | | | |
Total
|
| | | | | | |
(in thousands)
|
| |
Dynasty
Financial Partners Inc. Pro Forma |
| |
Pro Forma
Adjustments Note |
| |||
Beginning members’ deficit
|
| | | $ | | | | | | |
Proceeds from offering net of underwriting discounts
|
| | | | | | | |
(c)
|
|
Purchase of common units in Dynasty Financial Partners
|
| | | | | | | |
(f)
|
|
Total members’ / stockholders’ equity
|
| | | $ | | | | | | |
Dynasty Financial Management, LLC economic interest in Dynasty Financial Partners
|
| | | | % | | | | | |
Non-controlling interest
|
| | | $ | | | | | |
| | |
Nine Months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Operational Metrics: | | | | | | | | | | | | | | | | ||||||||||
Beginning of Period AUA (millions of dollars)
|
| | | $ | 53,388 | | | | | $ | 37,274 | | | | | $ | 37,274 | | | | | $ | 30,929 | | |
Average Billable AUA (millions of dollars)
|
| | | $ | 60,062 | | | | | $ | 40,797 | | | | | $ | 43,326 | | | | | $ | 34,794 | | |
Period End AUA (millions of dollars)
|
| | | $ | 68,008 | | | | | $ | 48,752 | | | | | $ | 53,388 | | | | | $ | 37,274 | | |
TAMP Beginning of Period AUA (millions of dollars)
|
| | | $ | 23,887 | | | | | $ | 18,693 | | | | | $ | 18,693 | | | | | $ | 12,630 | | |
Average TAMP Billable AUA (millions of dollars)
|
| | | $ | 28,537 | | | | | $ | 18,754 | | | | | $ | 19,930 | | | | | $ | 16,361 | | |
TAMP Period End AUA (millions of dollars)
|
| | | $ | 30,365 | | | | | $ | 21,306 | | | | | $ | 23,887 | | | | | $ | 18,693 | | |
Network Partner Advisors (at period-end)
|
| | | | 292 | | | | | | 236 | | | | | | 240 | | | | | | 206 | | |
| | |
Nine Months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Financial Metrics: | | | | | | | | | | | | | | | | ||||||||||
Total revenue (millions of dollars)
|
| | | $ | 49.2 | | | | | $ | 32.7 | | | | | $ | 46.2 | | | | | $ | 40.5 | | |
Revenue from Existing Network Platform Firms(1) (millions of dollars)
|
| | | | 37.3 | | | | | | 24.2 | | | | | | 34.2 | | | | | | 30.1 | | |
Revenue from New Network Platform Firms(2) (millions of dollars)
|
| | | | 1.6 | | | | | | 2.0 | | | | | | 2.8 | | | | | | 3.7 | | |
Revenue from Manager Fees and Other (millions of dollars)
|
| | | | 10.3 | | | | | | 6.5 | | | | | | 9.2 | | | | | | 6.7 | | |
Total income from operations (millions of dollars)
|
| | | | 10.5 | | | | | | 2.9 | | | | | | 4.9 | | | | | | 1.0 | | |
Capital expenditure (millions of dollars)
|
| | | $ | 0.7 | | | | | $ | 0.6 | | | | | $ | 1.1 | | | | | $ | 0.9 | | |
| | |
Nine Months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Non-GAAP Financial Metrics: | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA (millions of dollars)
|
| | | $ | 12.0 | | | | | $ | 3.5 | | | | | $ | 5.6 | | | | | $ | 2.7 | | |
Adjusted net income (millions of dollars)
|
| | | $ | 11.2 | | | | | $ | 3.0 | | | | | $ | 5.0 | | | | | $ | 1.1 | | |
| | |
Nine Months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net income
|
| | | $ | 10,582 | | | | | $ | 2,939 | | | | | $ | 4,838 | | | | | $ | 1,045 | | |
Provision for (benefit from) income tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | 105 | | | | | | 35 | | | | | | 35 | | | | | | 943 | | |
Amortization/depreciation
|
| | | | 591 | | | | | | 429 | | | | | | 607 | | | | | | 592 | | |
EBITDA
|
| | | | 11,278 | | | | | | 3,403 | | | | | | 5,480 | | | | | | 2,580 | | |
Share-based compensation(1)
|
| | | | 174 | | | | | | 104 | | | | | | 145 | | | | | | 81 | | |
IPO readiness(2)
|
| | | | 586 | | | | | | — | | | | | | — | | | | | | — | | |
Reorganization and integration costs(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Severance expense(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 12,038 | | | | | $ | 3,507 | | | | | $ | 5,625 | | | | | $ | 2,661 | | |
| | |
Nine Months ended
September 30, |
| |
Year ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Net income
|
| | | $ | 10,582 | | | | | $ | 2,939 | | | | | $ | 4,838 | | | | | $ | 1,045 | | |
Share-based compensation
|
| | | | 174 | | | | | | 104 | | | | | | 145 | | | | | | 81 | | |
IPO readiness(1)
|
| | | | 586 | | | | | | — | | | | | | — | | | | | | — | | |
Reorganization and integration costs(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Severance expense(3)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted net income
|
| | | $ | 11,342 | | | | | $ | 3,043 | | | | | $ | 4,983 | | | | | $ | 1,126 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Revenue | | | | $ | 49,169 | | | | | $ | 32,725 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of service
|
| | | | 21,470 | | | | | | 15,792 | | |
Compensation and benefits
|
| | | | 11,637 | | | | | | 10,013 | | |
General and administration
|
| | | | 4,999 | | | | | | 3,581 | | |
Depreciation and amortization
|
| | | | 591 | | | | | | 429 | | |
Total operating expenses
|
| | | | 38,697 | | | | | | 29,815 | | |
Income from operations
|
| | | | 10,472 | | | | | | 2,910 | | |
Other (income) expense | | | | | | | | | | | | | |
Other (income) expense, net
|
| | | | (110) | | | | | | (29) | | |
Total other (income) expense
|
| | | | (110) | | | | | | (29) | | |
Net income
|
| | | $ | 10,582 | | | | | $ | 2,939 | | |
| | |
Year Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Revenue | | | | $ | 46,200 | | | | | $ | 40,478 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of service
|
| | | | 21,784 | | | | | | 20,850 | | |
Compensation and benefits
|
| | | | 13,720 | | | | | | 12,032 | | |
General and administration
|
| | | | 5,200 | | | | | | 5,967 | | |
Depreciation and amortization
|
| | | | 607 | | | | | | 592 | | |
Total operating expenses
|
| | | | 41,311 | | | | | | 39,441 | | |
Income from operations
|
| | | | 4,889 | | | | | | 1,037 | | |
Other (income) expense | | | | | | | | | | | | | |
Other (income) expense, net
|
| | | | 51 | | | | | | (8) | | |
Total other (income) expense
|
| | | | 51 | | | | | | (8) | | |
Net income
|
| | | $ | 4,838 | | | | | $ | 1,045 | | |
| | |
Nine months ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Sub-Total
Segments |
| |
Other
|
| |
Other
Unallocated |
| |
Total
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 25,802 | | | | | $ | 9,647 | | | | | $ | 3,393 | | | | | $ | 38,842 | | | | | $ | 10,327 | | | | | $ | — | | | | | $ | 49,169 | | |
Cost of services
|
| | | | 9,134 | | | | | | 2,128 | | | | | | 105 | | | | | | 11,367 | | | | | | 10,103 | | | | | | — | | | | | | 21,470 | | |
Compensation and benefits
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,637 | | | | | | 11,637 | | |
General and administration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,999 | | | | | | 4,999 | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 591 | | | | | | 591 | | |
Income (loss) from operations
|
| | | $ | 16,668 | | | | | $ | 7,519 | | | | | $ | 3,288 | | | | | $ | 27,475 | | | | | $ | 224 | | | | | $ | (17,227) | | | | | $ | 10,472 | | |
| | |
Nine months ended September 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Sub-Total
Segments |
| |
Other
|
| |
Other
Unallocated |
| |
Total
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 17,637 | | | | | $ | 6,374 | | | | | $ | 2,211 | | | | | $ | 26,222 | | | | | $ | 6,503 | | | | | $ | — | | | | | $ | 32,725 | | |
Cost of services
|
| | | | 7,573 | | | | | | 1,639 | | | | | | 35 | | | | | | 9,247 | | | | | | 6,545 | | | | | | — | | | | | | 15,792 | | |
Compensation and benefits
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,013 | | | | | | 10,013 | | |
General and
administration |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,581 | | | | | | 3,581 | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 429 | | | | | | 429 | | |
Income (loss) from operations
|
| | | $ | 10,064 | | | | | $ | 4,735 | | | | | $ | 2,176 | | | | | $ | 16,975 | | | | | $ | (42) | | | | | $ | (14,023) | | | | | $ | 2,910 | | |
| | |
2020
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Sub-Total
Segments |
| |
Other
|
| |
Other
Unallocated |
| |
Total
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 24,954 | | | | | $ | 8,949 | | | | | $ | 3,071 | | | | | $ | 36,974 | | | | | $ | 9,226 | | | | | $ | — | | | | | $ | 46,200 | | |
Cost of services
|
| | | | 10,455 | | | | | | 2,021 | | | | | | 35 | | | | | | 12,511 | | | | | | 9,273 | | | | | | — | | | | | | 21,784 | | |
Compensation and benefits
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,720 | | | | | | 13,720 | | |
General and administration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,200 | | | | | | 5,200 | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 607 | | | | | | 607 | | |
Income (loss) from operations
|
| | | $ | 14,499 | | | | | $ | 6,928 | | | | | $ | 3,036 | | | | | $ | 24,463 | | | | | $ | (47) | | | | | $ | (19,527) | | | | | $ | 4,889 | | |
| | |
2019
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Sub-Total
Segments |
| |
Other
|
| |
Other
Unallocated |
| |
Total
|
| |||||||||||||||||||||
Revenue
|
| | | $ | 23,261 | | | | | $ | 7,643 | | | | | $ | 2,916 | | | | | $ | 33,820 | | | | | $ | 6,658 | | | | | $ | — | | | | | $ | 40,478 | | |
Cost of services
|
| | | | 11,368 | | | | | | 1,807 | | | | | | 943 | | | | | | 14,118 | | | | | | 6,732 | | | | | | — | | | | | | 20,850 | | |
Compensation and benefits
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,032 | | | | | | 12,032 | | |
General and administration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,967 | | | | | | 5,967 | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 592 | | | | | | 592 | | |
Income (loss) from operations
|
| | | $ | 11,893 | | | | | $ | 5,836 | | | | | $ | 1,973 | | | | | $ | 19,702 | | | | | $ | (74) | | | | | $ | (18,591) | | | | | $ | 1,037 | | |
| | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||
| | |
March 31,
2020 (unaudited) |
| |
June 30,
2020 (unaudited) |
| |
September 30,
2020 (unaudited) |
| |
December 31,
2020 (unaudited) |
| |
March 31,
2021 (unaudited) |
| |
June 30,
2021 (unaudited) |
| |
September 30,
2021 (unaudited) |
| |||||||||||||||||||||
Operational metrics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of Period AUA (in millions)
|
| | | $ | 37,274 | | | | | $ | 38,526 | | | | | $ | 43,463 | | | | | $ | 48,752 | | | | | $ | 53,388 | | | | | $ | 58,736 | | | | | $ | 63,231 | | |
Billable AUA (in millions)
|
| | | $ | 37,893 | | | | | $ | 38,715 | | | | | $ | 45,782 | | | | | $ | 50,914 | | | | | $ | 54,798 | | | | | $ | 60,744 | | | | | $ | 64,645 | | |
Period End AUA (in millions)
|
| | | $ | 38,526 | | | | | $ | 43,463 | | | | | $ | 48,752 | | | | | $ | 53,388 | | | | | $ | 58,736 | | | | | $ | 63,231 | | | | | $ | 68,008 | | |
TAMP Beginning of Period AUA (in millions)
|
| | | $ | 18,693 | | | | | $ | 16,358 | | | | | $ | 17,778 | | | | | $ | 21,306 | | | | | $ | 23,887 | | | | | $ | 27,319 | | | | | $ | 29,064 | | |
TAMP Billable AUA (in millions)
|
| | | $ | 19,028 | | | | | $ | 16,613 | | | | | $ | 20,622 | | | | | $ | 23,455 | | | | | $ | 26,291 | | | | | $ | 29,115 | | | | | $ | 30,205 | | |
TAMP Period End AUA (in millions)
|
| | | $ | 16,358 | | | | | $ | 17,778 | | | | | $ | 21,306 | | | | | $ | 23,887 | | | | | $ | 27,319 | | | | | $ | 29,064 | | | | | $ | 30,365 | | |
Network Partner Advisors (at period-end)
|
| | | | 202 | | | | | | 224 | | | | | | 236 | | | | | | 240 | | | | | | 235 | | | | | | 291 | | | | | | 292 | | |
Financial metrics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues (in thousands)
|
| | | $ | 10,674 | | | | | $ | 10,179 | | | | | $ | 11,872 | | | | | $ | 13,475 | | | | | $ | 14,960 | | | | | $ | 16,434 | | | | | $ | 17,775 | | |
Total income from operations (in
thousands) |
| | | $ | 299 | | | | | $ | 914 | | | | | $ | 1,727 | | | | | $ | 1,898 | | | | | $ | 3,092 | | | | | $ | 3,791 | | | | | $ | 3,699 | | |
Non-GAAP financial metrics: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA (in thousands)
|
| | | $ | 497 | | | | | $ | 1,104 | | | | | $ | 1,907 | | | | | $ | 2,117 | | | | | $ | 3,392 | | | | | $ | 4,099 | | | | | $ | 4,547 | | |
Adjusted net income (in
thousands) |
| | | $ | 328 | | | | | $ | 952 | | | | | $ | 1,764 | | | | | $ | 1,939 | | | | | $ | 3,188 | | | | | $ | 3,862 | | | | | $ | 4,292 | | |
| | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
March 31,
2020 (unaudited) |
| |
June 30,
2020 (unaudited) |
| |
September 30,
2020 (unaudited) |
| |
December 31,
2020 (unaudited) |
| |
March 31,
2021 (unaudited) |
| |
June 30,
2021 (unaudited) |
| |
September 30,
2021 (unaudited) |
| |||||||||||||||||||||
Net income
|
| | | $ | 299 | | | | | $ | 914 | | | | | $ | 1,727 | | | | | $ | 1,898 | | | | | $ | 3,092 | | | | | $ | 3,791 | | | | | $ | 3,699 | | |
Provision for (benefit from) income tax
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Interest expense
|
| | | | 35 | | | | | | — | | | | | | — | | | | | | — | | | | | | 38 | | | | | | 25 | | | | | | 42 | | |
Amortization/depreciation
|
| | | | 134 | | | | | | 152 | | | | | | 143 | | | | | | 178 | | | | | | 166 | | | | | | 212 | | | | | | 213 | | |
EBITDA
|
| | | $ | 468 | | | | | $ | 1,066 | | | | | $ | 1,870 | | | | | $ | 2,076 | | | | | $ | 3,296 | | | | | $ | 4,028 | | | | | $ | 3,954 | | |
Share-based
compensation(1) |
| | | | 29 | | | | | | 38 | | | | | | 37 | | | | | | 41 | | | | | | 46 | | | | | | 71 | | | | | | 57 | | |
IPO readiness(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | — | | | | | | 536 | | |
Reorganization and integration
costs(3) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Severance expense(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 497 | | | | | $ | 1,104 | | | | | $ | 1,907 | | | | | $ | 2,117 | | | | | $ | 3,392 | | | | | $ | 4,099 | | | | | $ | 4,547 | | |
| | |
Three months ended
|
| |||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
March 31,
2020 (unaudited) |
| |
June 30,
2020 (unaudited) |
| |
September 30,
2020 (unaudited) |
| |
December 31,
2020 (unaudited) |
| |
March 31,
2021 (unaudited) |
| |
June 30,
2021 (unaudited) |
| |
September 30,
2021 (unaudited) |
| |||||||||||||||||||||
Net income
|
| | | $ | 299 | | | | | $ | 914 | | | | | $ | 1,727 | | | | | $ | 1,898 | | | | | $ | 3,092 | | | | | $ | 3,791 | | | | | $ | 3,699 | | |
Share-based compensation(1)
|
| | | | 29 | | | | | | 38 | | | | | | 37 | | | | | | 41 | | | | | | 46 | | | | | | 71 | | | | | | 57 | | |
IPO readiness(2)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | — | | | | | | 536 | | |
Reorganization and integration
costs(3) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Severance expense(4)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjusted net income
|
| | | $ | 328 | | | | | $ | 952 | | | | | $ | 1,764 | | | | | $ | 1,939 | | | | | $ | 3,188 | | | | | $ | 3,862 | | | | | $ | 4,292 | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| ||||||||||||
Cash flows provided by operating activities
|
| | | $ | 15,025 | | | | | $ | 6,243 | | | | | $ | 9,562 | | | | | $ | 2,301 | | |
Net cash used in investing activities
|
| | | | (3,629) | | | | | | (2,481) | | | | | | (3,367) | | | | | | (4,806) | | |
Net cash provided by (used in) financing activities
|
| | | | (6,309) | | | | | | 5,482 | | | | | | 5,189 | | | | | | 4,011 | | |
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 5,087 | | | | | | 9,244 | | | | | | 11,384 | | | | | | 1,506 | | |
Cash, cash equivalents, and restricted cash – beginning of
period |
| | | | 17,390 | | | | | | 6,006 | | | | | | 6,006 | | | | | | 4,500 | | |
Cash, cash equivalents, and restricted cash – ending of period
|
| | | | 22,477 | | | | | | 15,250 | | | | | | 17,390 | | | | | | 6,006 | | |
| | | | | |||||||||||||||
(in thousands)
|
| |
September 30,
2021 |
| |
December 31,
2020 |
| |
Dec 31, 2019
|
| |||||||||
Term loan payable – principal
|
| | | $ | — | | | | | $ | — | | | | | | 8,300 | | |
Term loan payable – interest payable
|
| | | | — | | | | | | — | | | | | | 252 | | |
PPP loan payable
|
| | | | — | | | | | | 1,317 | | | | | | — | | |
Total loans payable
|
| | | $ | — | | | | | $ | 1,317 | | | | | | 8,552 | | |
Years ending December 31:
|
| |
(in thousands)
|
| |||
For the remainder of 2021
|
| | | $ | 151 | | |
2022
|
| | | | 540 | | |
2023
|
| | | | 510 | | |
2024
|
| | | | 478 | | |
2025
|
| | | | — | | |
Thereafter
|
| | | | — | | |
Total future minimum lease payments
|
| | | $ | 1,679 | | |
Name
|
| |
Age
|
| |
Position
|
|
Shirl Penney
|
| |
44
|
| | President, Chief Executive Officer and Director | |
Edward Swenson
|
| |
44
|
| | Chief Operating Officer | |
Justin Weinkle
|
| |
35
|
| | Chief Financial Officer | |
Jonathan Morris
|
| |
65
|
| | Chief Legal and Governance Officer | |
Harvey Golub
|
| |
82
|
| | Chairman of the Board | |
Henchy Rachel Enden
|
| |
49
|
| | Director | |
Avery Johnson
|
| |
56
|
| | Director | |
Sam Levinson
|
| |
47
|
| | Director | |
Todd Thomson
|
| |
60
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($) |
| |
All Other
Compensation ($) |
| |
Total
($) |
| |||||||||||||||
Shirl Penney, President and Chief Executive Officer
|
| | | | 2021 | | | | | $ | 346,875 | | | | | $ | 325,000 | | | | | $ | 40,100(1) | | | | | $ | 711,975 | | |
Edward C. Swenson, Chief Operating Officer
|
| | | | 2021 | | | | | $ | 306,563 | | | | | $ | 230,000 | | | | | $ | 50,000(2) | | | | | $ | 586,563 | | |
Jonathan Morris, Chief Legal and Governance Officer
|
| | | | 2021 | | | | | $ | 281,562 | | | | | $ | 120,000 | | | | | $ | — | | | | | $ | 401,562 | | |
| | | |
Class A(1)
|
| |
Class B(1)
|
| |
Class C(1)
|
| |
Aggregate % of
Combined Voting Power After Offering |
| | |||||||||||
| | | |
No. of
Shares |
| |
% of
Class |
| |
No. of
Shares |
| |
% of
Class |
| |
No. of
Shares |
| |
% of
Class |
| | | | |||
| Directors and Named Executive Officers: | | | | | | | | | | | | | | | | | | | | | | | | ||
| Shirl Penney(2) | | | | | | | | | | | | | | | | | | | | | | | | ||
| Edward Swenson | | | | | | | | | | | | | | | | | | | | | | | | ||
| Justin Weinkle | | | | | | | | | | | | | | | | | | | | | | | | ||
| Jonathan Morris | | | | | | | | | | | | | | | | | | | | | | | | ||
| Harvey Golub(3) | | | | | | | | | | | | | | | | | | | | | | | | ||
| Henchy Rachel Enden | | | | | | | | | | | | | | | | | | | | | | | | ||
| Avery Johnson | | | | | | | | | | | | | | | | | | | | | | | | ||
| Sam Levinson(2) | | | | | | | | | | | | | | | | | | | | | | | | ||
| Todd Thomson(4) | | | | | | | | | | | | | | | | | | | | | | | | ||
|
Directors and executive officers as a group (9 persons)
|
| | | | | | | | | | | | | | | | | | | | | | | ||
| Other 5+% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | ||
| Jim Brown(5) | | | | | | | | | | | | | | | | | | | | | | | |
| | You should consult a tax advisor regarding the United States federal tax consequences of acquiring, holding and disposing of Class A common stock in your particular circumstances, as well as any tax consequences that may arise under the laws of any state, local or non-U.S. taxing jurisdiction. | | |
Underwriters
|
| |
Number of Shares
|
|
Goldman Sachs & Co. LLC
|
| | | |
J.P. Morgan Securities LLC
|
| | | |
Citigroup Global Markets Inc.
|
| | | |
RBC Capital Markets, LLC
|
| | | |
Keefe, Bruyette & Woods, Inc.
|
| | | |
D.A. Davidson & Co.
|
| | | |
Maxim Group LLC
|
| | | |
Total
|
| |
|
|
| | |
No Exercise
|
| |
Full Exercise
|
|
Per Share
|
| | $ | | | $ | |
Total
|
| | $ | | | $ | |
| | |
Page
|
| |||
Dynasty Financial Partners, LLC | | | | | | | |
Unaudited condensed financial statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | | | | |
Consolidated financial statements | | | | | | | |
| | | | F-30 | | | |
| | | | F-31 | | | |
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | | | | |
Dynasty Financial Partners Inc. | | | | | | | |
| | | | F-58 | | | |
| | | | F-59 | | | |
| | | | F-60 | | |
| | |
As of
September 30, 2021 |
| |
As of
December 31, 2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 22,381 | | | | | $ | 17,030 | | |
Restricted cash
|
| | | | 96 | | | | | | 360 | | |
Accounts receivable, net of allowance for doubtful accounts of $0 and $44
|
| | | | 3,235 | | | | | | 2,773 | | |
Related party receivables
|
| | | | — | | | | | | 262 | | |
Prepaid expenses
|
| | | | 1,820 | | | | | | 1,581 | | |
Loans receivable, current
|
| | | | 611 | | | | | | 529 | | |
Other current assets
|
| | | | 44 | | | | | | 44 | | |
Total current assets
|
| | | | 28,187 | | | | | | 22,579 | | |
Loans receivable, noncurrent, net of allowance for loans receivable of $96 and $96
|
| | | | 2,350 | | | | | | 1,821 | | |
Revenue participation interest receivable
|
| | | | 14,987 | | | | | | 13,409 | | |
Property and equipment, net of accumulated depreciation and amortization of $4,115 and $3,523
|
| | | | 1,644 | | | | | | 1,544 | | |
Other noncurrent assets
|
| | | | 1,705 | | | | | | — | | |
Total assets
|
| | | $ | 48,873 | | | | | $ | 39,353 | | |
Liabilities and members’ equity | | | | | | | | | | | | | |
Current liabilities
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 2,716 | | | | | $ | 647 | | |
Related party accounts payable
|
| | | | 3,474 | | | | | | 2,221 | | |
Accrued expense and compensation
|
| | | | 6,967 | | | | | | 5,804 | | |
Related party accrued expense and compensation
|
| | | | 19 | | | | | | — | | |
Deferred revenue
|
| | | | 883 | | | | | | 671 | | |
Related party deferred revenue
|
| | | | 537 | | | | | | — | | |
Loans payable
|
| | | | — | | | | | | 1,317 | | |
Deferred rent, current
|
| | | | 127 | | | | | | 116 | | |
Total current liabilities
|
| | | | 14,723 | | | | | | 10,776 | | |
Deferred rent, noncurrent
|
| | | | 267 | | | | | | 345 | | |
Total liabilities
|
| | | | 14,990 | | | | | | 11,121 | | |
Commitments and contingencies (Note 12 — Commitments and Contingencies)
|
| | | | — | | | | | | — | | |
Capital interests units (62,000,000 units authorized, 42,932,951 and 43,052,119 units outstanding)
|
| | | | 40,677 | | | | | | 44,162 | | |
Profits interests units (6,837,177 units authorized,
3,664,290 and 4,190,433 units outstanding) |
| | | | (5,779) | | | | | | (4,333) | | |
Accumulated deficit
|
| | | | (1,015) | | | | | | (11,597) | | |
Total members’ equity
|
| | | $ | 33,883 | | | | | $ | 28,232 | | |
Total liabilities and members’ equity
|
| | | $ | 48,873 | | | | | $ | 39,353 | | |
| | |
September 30, 2021
|
| |
September 30, 2020
|
| ||||||
Revenues | | | | | | | | | | | | | |
Asset-based
|
| | | $ | 33,071 | | | | | $ | 22,491 | | |
Transactional
|
| | | | 2,378 | | | | | | 1,520 | | |
Financing
|
| | | | 3,393 | | | | | | 2,211 | | |
Manager fees and other
|
| | | | 10,327 | | | | | | 6,503 | | |
Total revenues
|
| | | | 49,169 | | | | | | 32,725 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of services
|
| | | | 21,470 | | | | | | 15,792 | | |
Compensation and benefits
|
| | | | 11,637 | | | | | | 10,013 | | |
General and administration
|
| | | | 4,999 | | | | | | 3,581 | | |
Depreciation and amortization
|
| | | | 591 | | | | | | 429 | | |
Total operating expenses
|
| | | | 38,697 | | | | | | 29,815 | | |
Income from operations
|
| | | | 10,472 | | | | | | 2,910 | | |
Other (income) expense | | | | | | | | | | | | | |
Interest income
|
| | | | (60) | | | | | | (28) | | |
Other income
|
| | | | (50) | | | | | | (1) | | |
Total other (income)
|
| | | | (110) | | | | | | (29) | | |
Net income and comprehensive income
|
| | | $ | 10,582 | | | | | $ | 2,939 | | |
| | |
For the nine months ended September 30, 2021
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Total
Capital Interests |
| |
Class P
|
| |
Class Q
|
| |
Total
Profits Interests |
| |
Total
Accum. Deficit |
| |
Total
Members’ Equity |
| |||||||||||||||||||||||||||
Balance, January 1, 2021
|
| | | $ | 42,705 | | | | | $ | (6,266) | | | | | $ | 7,723 | | | | | $ | 44,162 | | | | | $ | (4,006) | | | | | $ | (327) | | | | | $ | (4,333) | | | | | $ | (11,597) | | | | | $ | 28,232 | | |
Contributions
|
| | | | 796 | | | | | | — | | | | | | — | | | | | | 796 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 796 | | |
Repurchases
|
| | | | (495) | | | | | | (1,500) | | | | | | — | | | | | | (1,995) | | | | | | (372) | | | | | | (424) | | | | | | (796) | | | | | | — | | | | | | (2,791) | | |
Tax Distribution
|
| | | | (3,110) | | | | | | — | | | | | | — | | | | | | (3,110) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,110) | | |
Conversion of Class Q to Class A
|
| | | | 824 | | | | | | — | | | | | | — | | | | | | 824 | | | | | | — | | | | | | (824) | | | | | | (824) | | | | | | — | | | | | | — | | |
Share-Based
Compensation |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 174 | | | | | | 174 | | | | | | — | | | | | | 174 | | |
Net Income (Loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,582 | | | | | | 10,582 | | |
Balance | | | | $ | 40,720 | | | | | $ | (7,766) | | | | | $ | 7,723 | | | | | $ | 40,677 | | | | | $ | (4,378) | | | | | $ | (1,401) | | | | | $ | (5,779) | | | | | $ | (1,015) | | | | | $ | 33,883 | | |
| | |
For the nine months ended September 30, 2020
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Total
Capital Interests |
| |
Class P
|
| |
Class Q
|
| |
Total
Profits Interests |
| |
Total
Accum. Deficit |
| |
Total
Members’ Equity |
| |||||||||||||||||||||||||||
Balance, January 1, 2020
|
| | | $ | 34,491 | | | | | $ | (4,356) | | | | | $ | — | | | | | $ | 30,135 | | | | | $ | (2,714) | | | | | $ | 91 | | | | | $ | (2,623) | | | | | $ | (16,435) | | | | | $ | 11,077 | | |
Contributions
|
| | | | 8,523 | | | | | | — | | | | | | 7,723 | | | | | | 16,246 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,246 | | |
Repurchases
|
| | | | (298) | | | | | | (1,910) | | | | | | — | | | | | | (2,208) | | | | | | (1,012) | | | | | | (560) | | | | | | (1,572) | | | | | | — | | | | | | (3,780) | | |
Share-Based
Compensation |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 104 | | | | | | 104 | | | | | | — | | | | | | 104 | | |
Net Income (Loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,939 | | | | | | 2,939 | | |
Balance | | | | $ | 42,716 | | | | | $ | (6,266) | | | | | $ | 7,723 | | | | | $ | 44,173 | | | | | $ | (3,726) | | | | | $ | (365) | | | | | $ | (4,091) | | | | | $ | (13,496) | | | | | $ | 26,586 | | |
| | |
September 30,
2021 |
| |
September 30,
2020 |
| ||||||
Operating activities: | | | | | | | | | | | | | |
Net income and comprehensive income
|
| | | $ | 10,582 | | | | | $ | 2,939 | | |
Adjustments to reconcile net income to net cash provided by operations:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 591 | | | | | | 429 | | |
Allowance for doubtful accounts
|
| | | | (22) | | | | | | 39 | | |
Allowance for loans receivable
|
| | | | — | | | | | | 96 | | |
Share-based compensation
|
| | | | 174 | | | | | | 104 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (441) | | | | | | 1,635 | | |
Related party receivables
|
| | | | 262 | | | | | | (393) | | |
Prepaid expenses
|
| | | | (239) | | | | | | (387) | | |
Other current assets
|
| | | | — | | | | | | 49 | | |
Accounts payable
|
| | | | 1,956 | | | | | | (597) | | |
Related party accounts payable
|
| | | | 1,252 | | | | | | 2,018 | | |
Related party interest payable
|
| | | | — | | | | | | (252) | | |
Accrued expenses and compensation
|
| | | | 1,163 | | | | | | (261) | | |
Related party accrued expenses and compensation
|
| | | | 19 | | | | | | — | | |
Deferred revenue
|
| | | | 213 | | | | | | 648 | | |
Related party deferred revenue
|
| | | | 537 | | | | | | — | | |
Deferred rent
|
| | | | (67) | | | | | | 176 | | |
Other noncurrent assets
|
| | | | (955) | | | | | | — | | |
Cash flows provided by operating activities:
|
| | | | 15,025 | | | | | | 6,243 | | |
Investing activities:
|
| | | | | | | | | | | | |
Loans receivables
|
| | | | (611) | | | | | | (25) | | |
Revenue participation interest receivable
|
| | | | (1,577) | | | | | | (1,808) | | |
Purchase of preferred stock
|
| | | | (750) | | | | | | — | | |
Purchases of property and equipment, net
|
| | | | (691) | | | | | | (648) | | |
Net cash used in investing activities
|
| | | | (3,629) | | | | | | (2,481) | | |
Financing activities:
|
| | | | | | | | | | | | |
Contributions
|
| | | | 796 | | | | | | 16,246 | | |
Repurchases
|
| | | | (2,678) | | | | | | (3,781) | | |
Tax distributions
|
| | | | (3,110) | | | | | | — | | |
PPP loan proceeds (repayment)
|
| | | | (1,317) | | | | | | 1,317 | | |
Repayment of loans payable
|
| | | | - | | | | | | (8,300) | | |
Net cash provided by (used in) financing activities
|
| | | | (6,309) | | | | | | 5,482 | | |
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 5,087 | | | | | | 9,244 | | |
Cash, cash equivalents, and restricted cash – beginning of period
|
| | | | 17,390 | | | | | | 6,006 | | |
Cash, cash equivalents, and restricted cash – ending of period
|
| | | $ | 22,477 | | | | | $ | 15,250 | | |
Supplemental cash flow information | | | | | | | | | | | | | |
Cash paid for interest
|
| | | | 63 | | | | | | 287 | | |
Non-cash operating and investing activities:
|
| | | | | | | | | | | | |
Conversion of accounts receivable to loans receivable
|
| | | | — | | | | | | 208 | | |
Non-cash financing activities:
|
| | | | | | | | | | | | |
Conversion of Class Q units to Class A units
|
| | | | 824 | | | | | | — | | |
Non-cash operating and financing activities:
|
| | | | | | | | | | | | |
Distribution to be made to members
|
| | | | 113 | | | | | | — | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Cash and cash equivalents
|
| | | $ | 22,381 | | | | | $ | 15,000 | | |
Restricted cash
|
| | | | 96 | | | | | | 250 | | |
Total cash, cash equivalents, and restricted cash shown in the Consolidated Statements of Cash Flows
|
| | | $ | 22,477 | | | | | $ | 15,250 | | |
| | |
September 30,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Share-based compensation expense
|
| | | $ | 174 | | | | | $ | 104 | | |
Tax effect on share-based compensation expense
|
| | | | — | | | | | | — | | |
Net effect on income
|
| | | $ | 174 | | | | | $ | 104 | | |
For the nine months ended September 30, 2021
|
| ||||||||||||||||||
| | |
Profits
Interests Units (units) |
| |
Weighted-Average
Grant Date Fair Value (dollars per unit) |
| |
Total
Fair Value of Vested Profits Interests (thousands) |
| |||||||||
Unvested as of January 1, 2021
|
| | | | 851,849 | | | | | $ | 0.63 | | | | | $ | — | | |
Granted
|
| | | | 409,700 | | | | | | 1.05 | | | | | | — | | |
Vested
|
| | | | (307,148) | | | | | | 0.35 | | | | | | 174 | | |
Forfeited
|
| | | | (99,266) | | | | | | 0.66 | | | | | | — | | |
Unvested as of September 30, 2021
|
| | | | 855,135 | | | | | $ | 0.93 | | | | | $ | — | | |
For the nine months ended September 30, 2020
|
| ||||||||||||||||||
| | |
Profits
Interests Units (units) |
| |
Weighted-Average
Grant Date Fair Value (dollars per unit) |
| |
Total
Fair Value of Vested Profits Interests (thousands) |
| |||||||||
Unvested as of January 1, 2020
|
| | | | 714,667 | | | | | $ | 0.24 | | | | | $ | — | | |
Granted
|
| | | | 409,200 | | | | | | 0.70 | | | | | | — | | |
Vested
|
| | | | (311,734) | | | | | | 0.21 | | | | | | 104 | | |
Forfeited
|
| | | | (41,084) | | | | | | 0.29 | | | | | | — | | |
Unvested as of September 30, 2020
|
| | | | 771,049 | | | | | $ | 0.49 | | | | | $ | — | | |
For the nine months ended September 30, 2021
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
Managed
services and SaaS |
| |
Transition
services |
| |
Sponsorship
|
| |
Total
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
From contracts with customers
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | | 33,071 | | | | | | — | | | | | | — | | | | | | 33,071 | | |
Transactional
|
| | | | — | | | | | | 1,890 | | | | | | 488 | | | | | | 2,378 | | |
Manager fees and other
|
| | | | 10,327 | | | | | | — | | | | | | — | | | | | | 10,327 | | |
Services outside the scope of ASC 606
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,393 | | |
Total Revenue
|
| | | | 43,398 | | | | | | 1,890 | | | | | | 488 | | | | | | 49,169 | | |
For the nine months ended September 30, 2020
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
Managed
services and SaaS |
| |
Transition
services |
| |
Sponsorship
|
| |
Total
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
From contracts with customers
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | | 22,491 | | | | | | — | | | | | | — | | | | | | 22,491 | | |
Transactional
|
| | | | — | | | | | | 1,425 | | | | | | 95 | | | | | | 1,520 | | |
Manager fees and other
|
| | | | 6,503 | | | | | | — | | | | | | — | | | | | | 6,503 | | |
Services outside the scope of ASC 606
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,211 | | |
Total Revenue
|
| | | | 28,993 | | | | | | 1,425 | | | | | | 95 | | | | | | 32,725 | | |
For the nine months ended September 30, 2021
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Total
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
From contracts with customers | | | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | | 23,424 | | | | | | 9,647 | | | | | | — | | | | | | 33,071 | | |
Transactional
|
| | | | 2,378 | | | | | | — | | | | | | — | | | | | | 2,378 | | |
Manager fees and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 10,327 | | |
Services outside the scope of ASC 606
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | — | | | | | | — | | | | | | 3,393 | | | | | | 3,393 | | |
Total Revenue
|
| | | | 25,802 | | | | | | 9,647 | | | | | | 3,393 | | | | | | 49,169 | | |
For the nine months ended September 30, 2020
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Total
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
From contracts with customers
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | | 16,117 | | | | | | 6,374 | | | | | | — | | | | | | 22,491 | | |
Transactional
|
| | | | 1,520 | | | | | | — | | | | | | — | | | | | | 1,520 | | |
Manager fees and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,503 | | |
Services outside the scope of ASC 606
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | — | | | | | | — | | | | | | 2,211 | | | | | | 2,211 | | |
Total Revenue
|
| | | | 17,367 | | | | | | 6,374 | | | | | | 2,211 | | | | | | 32,725 | | |
| | |
As of September 30, 2021
|
| |
As of December 31, 2020
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
Carrying
Amount at Inception |
| |
Change
in Value |
| |
Carrying
Amount at End of Period |
| |
Carrying
Amount at Inception |
| |
Change
in Value |
| |
Carrying
Amount at End of Period |
| ||||||||||||||||||
Equity investments | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred shares
|
| | | $ | 750 | | | | | $ | — | | | | | $ | 750 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Warrants
|
| | | | 40 | | | | | | — | | | | | | 40 | | | | | | | | | | | | | | | | | | | | |
Total equity investments
|
| | | $ | 790 | | | | | $ | — | | | | | $ | 790 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
(in thousands)
|
| |
As of September 30, 2021
|
| |
As of December 31, 2020
|
| ||||||||||||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans receivable
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,961 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,350 | | |
RPIs receivable
|
| | | | — | | | | | | — | | | | | | 14,987 | | | | | | — | | | | | | — | | | | | | 13,409 | | |
Total assets
|
| | | | — | | | | | | — | | | | | | 17,948 | | | | | | — | | | | | | — | | | | | | 15,759 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans payable
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,317) | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (1,317) | | |
(in thousands)
|
| |
As of September 30, 2021
|
| |
As of December 31, 2020
|
| ||||||||||||||||||||||||||||||
|
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||||
Derivatives not designated as hedging instruments under Subtopic 815-20(a)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | 10 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Other noncurrent assets
|
| | | $ | — | | | | | $ | — | | | | | $ | 10 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Trade receivables
|
| | | $ | 427 | | | | | $ | 868 | | |
Accrued revenues (unbilled)
|
| | | | 2,808 | | | | | | 2,211 | | |
Accounts receivable, gross
|
| | | | 3,235 | | | | | | 3,079 | | |
Less: allowance for doubtful accounts
|
| | | | — | | | | | | (44) | | |
Accounts receivable, net
|
| | | $ | 3,235 | | | | | $ | 3,035 | | |
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Prepaid marketing
|
| | | $ | 731 | | | | | $ | 784 | | |
Prepaid professional fees, licenses and subscriptions
|
| | | | 982 | | | | | | 644 | | |
Prepaid insurance
|
| | | | 20 | | | | | | 99 | | |
Prepaid rent
|
| | | | 65 | | | | | | 48 | | |
Prepaid other
|
| | | | 22 | | | | | | 6 | | |
Prepaid expenses
|
| | | $ | 1,820 | | | | | $ | 1,581 | | |
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Security deposits
|
| | | $ | 44 | | | | | $ | 44 | | |
Other current assets
|
| | | $ | 44 | | | | | $ | 44 | | |
(in thousands)
|
| |
Estimated Useful Life
|
| |
2021
|
| |
2020
|
| ||||||
Furniture and equipment
|
| |
5 periods
|
| | | $ | 508 | | | | | $ | 442 | | |
Computer hardware
|
| |
3 periods
|
| | | | 285 | | | | | | 204 | | |
Computer software – internal use
|
| |
3 periods
|
| | | | 4,638 | | | | | | 4,124 | | |
Leasehold improvements
|
| |
Shorter of the lease
term or 15 periods |
| | | | 221 | | | | | | 216 | | |
Other fixed assets
|
| |
3 – 5 periods
|
| | | | 107 | | | | | | 81 | | |
| | | | | | | | 5,759 | | | | | | 5,067 | | |
Less: accumulated depreciation and amortization
|
| | | | | | | (4,115) | | | | | | (3,523) | | |
Property and equipment, net
|
| | | | | | $ | 1,644 | | | | | $ | 1,544 | | |
|
For the remainder of 2021:
|
| | | $ | 156 | | |
|
2022
|
| | | | 551 | | |
|
2023
|
| | | | 337 | | |
|
2024
|
| | | | 21 | | |
|
2025
|
| | | | — | | |
|
2026
|
| | | | — | | |
|
Thereafter
|
| | | | — | | |
| | | | | $ | 1,065 | | |
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Loans receivable, current
|
| | | $ | 611 | | | | | $ | 529 | | |
Loan receivables, current
|
| | | | 611 | | | | | | 529 | | |
Loans receivable, noncurrent
|
| | | | 2,446 | | | | | | 1,917 | | |
Less: allowance for loans receivable
|
| | | | (96) | | | | | | (96) | | |
Loan receivables, noncurrent
|
| | | | 2,350 | | | | | | 1,821 | | |
Loan receivables
|
| | | $ | 2,961 | | | | | $ | 2,350 | | |
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Revenue participation interest receivable
|
| | | $ | 14,987 | | | | | $ | 13,409 | | |
Revenue participation interest receivables
|
| | | $ | 14,987 | | | | | $ | 13,409 | | |
For the nine months ended September 30, 2021
|
| ||||||||||||||||||
| | |
Number
of RPIs |
| |
Average Weighted
Revenue Share % |
| |
Investment
Balance |
| |||||||||
Opening Balance
|
| | | | 9 | | | | | | 7.3% | | | | | $ | 13,409 | | |
Investment
|
| | | | — | | | | | | 6.0% | | | | | | 930 | | |
Repurchase
|
| | | | — | | | | | | | | | | | | — | | |
Write-Offs
|
| | | | | | | | | | | | | | | | — | | |
Increase/(Decrease) in Accrued Interest
|
| | | | | | | | | | | | | | | | 648 | | |
Increase/(Decrease) in Allowance for Bad Debts
|
| | | | | | | | | | | | | | | | — | | |
Ending Balance
|
| | | | 9 | | | | | | 7.2% | | | | | $ | 14,987 | | |
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Accrued payroll and benefits
|
| | | $ | 3,165 | | | | | $ | 2,941 | | |
Accrued professional fees, licenses and subscriptions
|
| | | | 1,837 | | | | | | 1,349 | | |
Accrued manager fees
|
| | | | 1,543 | | | | | | 1,253 | | |
Accrued other
|
| | | | 422 | | | | | | 261 | | |
Accrued expenses and compensation
|
| | | $ | 6,967 | | | | | $ | 5,804 | | |
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
PPP loan payable
|
| | | | — | | | | | | 1,317 | | |
Loans payable
|
| | | $ | — | | | | | $ | 1,317 | | |
(in thousands)
|
| | | | | | |
For the remainder of 2021:
|
| | | $ | 151 | | |
2022
|
| | | | 540 | | |
2023
|
| | | | 510 | | |
2024
|
| | | | 478 | | |
2025
|
| | | | — | | |
Thereafter
|
| | | | — | | |
| | | | $ | 1,679 | | |
Class of Unit Interests
|
| |
Number of Votes per Unit
|
|
Class A
|
| |
One
|
|
Class B
|
| |
Five
|
|
Class C
|
| |
One
|
|
Class P & Class Q
|
| |
Non Voting
|
|
For the nine months ended September 30, 2021
|
| ||||||||||||||||||||||||||||||||||||
(in units)
|
| |
Capital Interests
|
| |
Profits Interests
|
| |
All Classes
Total Units |
| |||||||||||||||||||||||||||
|
Class A
Units |
| |
Class B
Units |
| |
Class C
Units |
| |
Class P
Units |
| |
Class Q
Units |
| |||||||||||||||||||||||
Balance, January 1, 2021
|
| | | | 28,471,383 | | | | | | 13,027,491 | | | | | | 1,550,388 | | | | | | 3,079,799 | | | | | | 1,110,634 | | | | | | 47,239,695 | | |
Issued/Vested
|
| | | | 154,288 | | | | | | — | | | | | | — | | | | | | — | | | | | | 307,149 | | | | | | 461,437 | | |
Repurchased
|
| | | | (55,273) | | | | | | (375,000) | | | | | | — | | | | | | (163,645) | | | | | | (422,067) | | | | | | (1,015,985) | | |
Conversion of Class Q to Class A
|
| | | | 159,674 | | | | | | — | | | | | | — | | | | | | — | | | | | | (247,580) | | | | | | (87,906) | | |
Balance | | | | | 28,730,072 | | | | | | 12,652,491 | | | | | | 1,550,388 | | | | | | 2,916,154 | | | | | | 748,136 | | | | | | 46,597,241 | | |
For the nine months ended September 30, 2020
|
| ||||||||||||||||||||||||||||||||||||
(in units)
|
| |
Capital Interests
|
| |
Profits Interests
|
| |
All Classes
Total Units |
| |||||||||||||||||||||||||||
|
Class A
Units |
| |
Class B
Units |
| |
Class C
Units |
| |
Class P
Units |
| |
Class Q
Units |
| |||||||||||||||||||||||
Balance, January 1, 2020
|
| | | | 27,086,300 | | | | | | 13,438,140 | | | | | | — | | | | | | 3,750,596 | | | | | | 1,238,394 | | | | | | 45,513,430 | | |
Issued/Vested
|
| | | | 1,457,969 | | | | | | — | | | | | | 1,550,388 | | | | | | — | | | | | | 311,734 | | | | | | 3,320,091 | | |
Repurchased
|
| | | | (70,029) | | | | | | (410,649) | | | | | | — | | | | | | (521,830) | | | | | | (477,494) | | | | | | (1,480,002) | | |
Balance | | | | | 28,474,240 | | | | | | 13,027,491 | | | | | | 1,550,388 | | | | | | 3,228,766 | | | | | | 1,072,634 | | | | | | 47,353,519 | | |
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Cost of services
|
| | | $ | 21,470 | | | | | $ | 15,792 | | |
Compensation and benefits
|
| | | | 11,637 | | | | | | 10,013 | | |
General and administration: | | | | | | | | | | | | | |
Rent, utilities and real estate taxes
|
| | | | 469 | | | | | | 1,060 | | |
Professional and consulting fees
|
| | | | 2,354 | | | | | | 830 | | |
Computer, internet, and cable
|
| | | | 440 | | | | | | 564 | | |
Marketing
|
| | | | 478 | | | | | | 340 | | |
Travel and entertainment
|
| | | | 842 | | | | | | 346 | | |
Other general and administration
|
| | | | 416 | | | | | | 441 | | |
Total general and administration
|
| | | | 4,999 | | | | | | 3,581 | | |
Depreciation and amortization
|
| | | | 591 | | | | | | 429 | | |
Operating expenses
|
| | | $ | 38,697 | | | | | $ | 29,815 | | |
For the nine months ended September 30, 2021
|
| ||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Sub-Total
Segments |
| |
Other
|
| |
Other
Unallocated |
| |
Total
|
| |||||||||||||||||||||
Revenue
|
| | | | 25,802 | | | | | | 9,647 | | | | | | 3,393 | | | | | | 38,842 | | | | | | 10,327 | | | | | | — | | | | | | 49,169 | | |
Cost of services
|
| | | | 9,134 | | | | | | 2,128 | | | | | | 105 | | | | | | 11,367 | | | | | | 10,103 | | | | | | — | | | | | | 21,470 | | |
Compensation and
benefits |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,637 | | | | | | 11,637 | | |
General and administration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,999 | | | | | | 4,999 | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 591 | | | | | | 591 | | |
Income (loss) from operations
|
| | | | 16,668 | | | | | | 7,519 | | | | | | 3,288 | | | | | | 27,475 | | | | | | 224 | | | | | | (17,227) | | | | | | 10,472 | | |
For the nine months ended September 30, 2020
|
| ||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Sub-Total
Segments |
| |
Other
|
| |
Other
Unallocated |
| |
Total
|
| |||||||||||||||||||||
Revenue
|
| | | | 17,637 | | | | | | 6,374 | | | | | | 2,211 | | | | | | 26,222 | | | | | | 6,503 | | | | | | — | | | | | | 32,725 | | |
Cost of services
|
| | | | 7,573 | | | | | | 1,639 | | | | | | 35 | | | | | | 9,247 | | | | | | 6,545 | | | | | | — | | | | | | 15,792 | | |
Compensation and
benefits |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,013 | | | | | | 10,013 | | |
General and administration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,581 | | | | | | 3,581 | | |
Depreciation and amortization
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 429 | | | | | | 429 | | |
Income (loss) from operations
|
| | | | 10,064 | | | | | | 4,735 | | | | | | 2,176 | | | | | | 16,975 | | | | | | (42) | | | | | | (14,023) | | | | | | 2,910 | | |
| | |
2020
|
| |
2019
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 17,030 | | | | | $ | 6,006 | | |
Restricted cash
|
| | | | 360 | | | | | | — | | |
Accounts receivable, net of allowance for doubtful accounts of $44
and $2 |
| | | | 2,773 | | | | | | 4,273 | | |
Related party receivables
|
| | | | 262 | | | | | | — | | |
Prepaid expenses
|
| | | | 1,581 | | | | | | 1,243 | | |
Loans receivable, current
|
| | | | 529 | | | | | | 146 | | |
Other current assets
|
| | | | 44 | | | | | | 307 | | |
Total current assets
|
| | | | 22,579 | | | | | | 11,975 | | |
Loans receivable, noncurrent, net of allowance for loans receivable of $96 and $0
|
| | | | 1,821 | | | | | | 573 | | |
Revenue participation interest receivable
|
| | | | 13,409 | | | | | | 12,654 | | |
Property and equipment, net of accumulated depreciation and amortization
of $3,523 and $3,444 |
| | | | 1,544 | | | | | | 1,172 | | |
Total assets
|
| | | $ | 39,353 | | | | | $ | 26,374 | | |
Liabilities and members’ equity | | | | | | | | | | | | | |
Current liabilities
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 647 | | | | | $ | 1,886 | | |
Related party accounts payable
|
| | | | 2,221 | | | | | | — | | |
Accrued expense and compensation
|
| | | | 5,804 | | | | | | 4,527 | | |
Deferred revenue
|
| | | | 671 | | | | | | — | | |
Loans payable (includes $0 and $8,300 related party balance)
|
| | | | 1,317 | | | | | | 8,300 | | |
Related party interest payable
|
| | | | — | | | | | | 252 | | |
Deferred rent, current
|
| | | | 116 | | | | | | 48 | | |
Total current liabilities
|
| | | | 10,776 | | | | | | 15,013 | | |
Deferred rent, noncurrent
|
| | | | 345 | | | | | | 284 | | |
Total liabilities
|
| | | | 11,121 | | | | | | 15,297 | | |
Commitments and contingencies (Note 12 — Commitments and Contingencies)
|
| | | | — | | | | | | — | | |
Capital interests units (62,000,000 units authorized, 43,049,262 and 40,524,440 units outstanding)
|
| | | | 44,162 | | | | | | 30,135 | | |
Profits interests units (6,837,177 units authorized, 4,190,433 and 4,988,990 units outstanding)
|
| | | | (4,333) | | | | | | (2,623) | | |
Accumulated deficit
|
| | | | (11,597) | | | | | | (16,435) | | |
Total members’ equity
|
| | | | 28,232 | | | | | | 11,077 | | |
Total liabilities and members’ equity
|
| | | $ | 39,353 | | | | | $ | 26,374 | | |
| | |
2020
|
| |
2019
|
| ||||||
Revenues | | | | | | | | | | | | | |
Asset-based
|
| | | $ | 31,638 | | | | | $ | 27,370 | | |
Transactional
|
| | | | 2,265 | | | | | | 3,534 | | |
Financing
|
| | | | 3,071 | | | | | | 2,916 | | |
Manager fees and other
|
| | | | 9,226 | | | | | | 6,658 | | |
Total revenues
|
| | | | 46,200 | | | | | | 40,478 | | |
Operating expenses | | | | | | | | | | | | | |
Cost of services
|
| | | | 21,784 | | | | | | 20,850 | | |
Compensation and benefits
|
| | | | 13,720 | | | | | | 12,032 | | |
General and administration
|
| | | | 5,200 | | | | | | 5,967 | | |
Depreciation and amortization
|
| | | | 607 | | | | | | 592 | | |
Total operating expenses
|
| | | | 41,311 | | | | | | 39,441 | | |
Income from operations
|
| | | | 4,889 | | | | | | 1,037 | | |
Other (income) expense | | | | | | | | | | | | | |
Interest income
|
| | | | (59) | | | | | | (10) | | |
Other expense
|
| | | | 110 | | | | | | 2 | | |
Total other (income) expense
|
| | | | 51 | | | | | | (8) | | |
Net income and comprehensive income
|
| | | $ | 4,838 | | | | | $ | 1,045 | | |
| | |
Class A
|
| |
Class B
|
| |
Class C
|
| |
Total
Capital Interests |
| |
Class P
|
| |
Class Q
|
| |
Total
Profits Interests |
| |
Total
Accum. Deficit |
| |
Total
Members’ Equity |
| |||||||||||||||||||||||||||
Balance, December 31, 2018
|
| | | $ | 34,283 | | | | | $ | (4,356) | | | | | $ | — | | | | | $ | 29,927 | | | | | $ | (2,281) | | | | | $ | 31 | | | | | $ | (2,250) | | | | | $ | (17,480) | | | | | $ | 10,197 | | |
Contributions
|
| | | | 427 | | | | | | — | | | | | | — | | | | | | 427 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 427 | | |
Repurchases
|
| | | | (219) | | | | | | — | | | | | | — | | | | | | (219) | | | | | | (433) | | | | | | (21) | | | | | | (454) | | | | | | — | | | | | | (673) | | |
Share-Based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 81 | | | | | | 81 | | | | | | — | | | | | | 81 | | |
Net Income (Loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,045 | | | | | | 1,045 | | |
Balance, December 31, 2019
|
| | | | 34,491 | | | | | | (4,356) | | | | | | — | | | | | | 30,135 | | | | | | (2,714) | | | | | | 91 | | | | | | (2,623) | | | | | | (16,435) | | | | | | 11,077 | | |
Contributions
|
| | | | 8,523 | | | | | | — | | | | | | 7,723 | | | | | | 16,246 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,246 | | |
Repurchases
|
| | | | (309) | | | | | | (1,910) | | | | | | — | | | | | | (2,219) | | | | | | (1,292) | | | | | | (563) | | | | | | (1,855) | | | | | | — | | | | | | (4,074) | | |
Share-Based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 145 | | | | | | 145 | | | | | | — | | | | | | 145 | | |
Net Income (Loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,838 | | | | | | 4,838 | | |
Balance, December 31, 2020
|
| | | $ | 42,705 | | | | | $ | (6,266) | | | | | $ | 7,723 | | | | | $ | 44,162 | | | | | $ | (4,006) | | | | | $ | (327) | | | | | $ | (4,333) | | | | | $ | (11,597) | | | | | $ | 28,232 | | |
| | |
2020
|
| |
2019
|
| ||||||
Operating activities: | | | | | | | | | | | | | |
Net income and comprehensive income
|
| | | $ | 4,838 | | | | | $ | 1,045 | | |
Adjustments to reconcile net income to net cash provided by operations:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 607 | | | | | | 592 | | |
Loss on disposal of property and equipment
|
| | | | 114 | | | | | | — | | |
Allowance for doubtful accounts
|
| | | | 41 | | | | | | (93) | | |
Allowance for loans receivable
|
| | | | 96 | | | | | | — | | |
Share-based compensation
|
| | | | 145 | | | | | | 81 | | |
Amortization of financing costs
|
| | | | — | | | | | | 85 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | 1,252 | | | | | | (273) | | |
Related party receivables
|
| | | | (262) | | | | | | — | | |
Prepaid expenses
|
| | | | (338) | | | | | | (312) | | |
Other current assets
|
| | | | 263 | | | | | | 91 | | |
Accounts payable
|
| | | | (1,237) | | | | | | (213) | | |
Related party accounts payable
|
| | | | 2,221 | | | | | | — | | |
Related party interest payable
|
| | | | (252) | | | | | | 113 | | |
Accrued expenses and compensation
|
| | | | 1,276 | | | | | | 1,059 | | |
Deferred revenue
|
| | | | 671 | | | | | | (206) | | |
Deferred rent
|
| | | | 127 | | | | | | 332 | | |
Cash flows provided by (used in) operating activities:
|
| | | | 9,562 | | | | | | 2,301 | | |
Investing activities: | | | | | | | | | | | | | |
Loans receivables
|
| | | | (1,518) | | | | | | (398) | | |
Revenue participation interest receivable
|
| | | | (755) | | | | | | (3,535) | | |
Purchases of property and equipment, net
|
| | | | (1,071) | | | | | | (873) | | |
Property and equipment disposal fees
|
| | | | (23) | | | | | | — | | |
Net cash used in investing activities
|
| | | | (3,367) | | | | | | (4,806) | | |
Financing activities: | | | | | | | | | | | | | |
Contributions
|
| | | | 16,246 | | | | | | 427 | | |
Repurchases
|
| | | | (4,074) | | | | | | (673) | | |
Proceeds from loans payable
|
| | | | — | | | | | | 4,300 | | |
PPP loan proceeds
|
| | | | 1,317 | | | | | | — | | |
Repayment of loans payable
|
| | | | (8,300) | | | | | | — | | |
Loan origination costs
|
| | | | — | | | | | | (43) | | |
Net cash provided by (used in) financing activities
|
| | | | 5,189 | | | | | | 4,011 | | |
Net increase in cash, cash equivalents, and restricted cash
|
| | | | 11,384 | | | | | | 1,506 | | |
Cash, cash equivalents, and restricted cash – beginning of period
|
| | | | 6,006 | | | | | | 4,500 | | |
Cash, cash equivalents, and restricted cash – ending of period
|
| | | $ | 17,390 | | | | | $ | 6,006 | | |
Supplemental cash flow information | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 287 | | | | | $ | 701 | | |
Non-cash investing and financing activities | | | | | | | | | | | | | |
Conversion of accounts receivable to loans receivable
|
| | | $ | 208 | | | | | $ | — | | |
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Cash and cash equivalents
|
| | | $ | 17,030 | | | | | $ | 6,006 | | |
Restricted cash
|
| | | | 360 | | | | | | — | | |
Total cash, cash equivalents and restricted cash shown in the Consolidated Statements of Cash Flows
|
| | | $ | 17,390 | | | | | $ | 6,006 | | |
| | |
Years Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Share-based compensation expense
|
| | | $ | 145 | | | | | $ | 81 | | |
Tax effect on share-based compensation expense
|
| | | | — | | | | | | — | | |
Net effect on income
|
| | | $ | 145 | | | | | $ | 81 | | |
| | |
Profits
Interests Units (units) |
| |
Weighted-
Average Grant Date Fair Value (dollars per unit) |
| |
Total Fair
Value of Vested Profits Interests (thousands) |
| |||||||||
Unvested as of December 31, 2018
|
| | | | 653,767 | | | | | $ | 0.17 | | | | | $ | — | | |
Granted
|
| | | | 439,600 | | | | | | 0.28 | | | | | | — | | |
Vested
|
| | | | (322,700) | | | | | | 0.16 | | | | | | 81 | | |
Forfeited
|
| | | | (56,000) | | | | | | 0.13 | | | | | | — | | |
Unvested as of December 31, 2019
|
| | | | 714,667 | | | | | $ | 0.24 | | | | | $ | — | | |
Granted
|
| | | | 542,200 | | | | | | 0.85 | | | | | | — | | |
Vested
|
| | | | (353,067) | | | | | | 0.21 | | | | | | 145 | | |
Forfeited
|
| | | | (51,951) | | | | | | 0.37 | | | | | | — | | |
Unvested as of December 31, 2020
|
| | | | 851,849 | | | | | $ | 0.63 | | | | | $ | — | | |
2020
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
Managed
services and SaaS |
| |
Transition
services |
| |
Sponsor-
ship |
| |
Total
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
From contracts with customers
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | | 31,638 | | | | | | — | | | | | | — | | | | | | 31,638 | | |
Transactional
|
| | | | — | | | | | | 2,077 | | | | | | 188 | | | | | | 2,265 | | |
Manager fees and other
|
| | | | 9,226 | | | | | | — | | | | | | — | | | | | | 9,226 | | |
Services outside the scope of ASC 606
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,071 | | |
Total Revenue
|
| | | | 40,864 | | | | | | 2,077 | | | | | | 188 | | | | | | 46,200 | | |
2019
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
Managed
services and SaaS |
| |
Transition
services |
| |
Sponsor-
ship |
| |
Total
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
From contracts with customers
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | | 27,370 | | | | | | — | | | | | | — | | | | | | 27,370 | | |
Transactional
|
| | | | — | | | | | | 2,232 | | | | | | 1,302 | | | | | | 3,534 | | |
Manager fees and other
|
| | | | 6,658 | | | | | | — | | | | | | — | | | | | | 6,658 | | |
Services outside the scope of ASC 606
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,916 | | |
Total Revenue
|
| | | | 34,028 | | | | | | 2,232 | | | | | | 1,302 | | | | | | 40,478 | | |
2020
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Total
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
From contracts with customers
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | | 22,689 | | | | | | 8,949 | | | | | | — | | | | | | 31,638 | | |
Transactional
|
| | | | 2,265 | | | | | | — | | | | | | — | | | | | | 2,265 | | |
Manager fees and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9,226 | | |
Services outside the scope of ASC 606
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | — | | | | | | — | | | | | | 3,071 | | | | | | 3,071 | | |
Total Revenue
|
| | | | 24,954 | | | | | | 8,949 | | | | | | 3,071 | | | | | | 46,200 | | |
2019
|
| ||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Total
|
| ||||||||||||
Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
From contracts with customers
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Asset-based
|
| | | | 19,727 | | | | | | 7,643 | | | | | | — | | | | | | 27,370 | | |
Transactional
|
| | | | 3,534 | | | | | | — | | | | | | — | | | | | | 3,534 | | |
Manager fees and other
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,658 | | |
Services outside the scope of ASC 606
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Financing
|
| | | | — | | | | | | — | | | | | | 2,916 | | | | | | 2,916 | | |
Total Revenue
|
| | | | 23,261 | | | | | | 7,643 | | | | | | 2,916 | | | | | | 40,478 | | |
| | |
2020
|
| |
2019
|
| ||||||||||||||||||||||||||||||
(in thousands)
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans receivable
|
| | | $ | — | | | | | $ | — | | | | | $ | 2,350 | | | | | $ | — | | | | | $ | — | | | | | $ | 719 | | |
RPIs receivable
|
| | | | — | | | | | | — | | | | | | 13,409 | | | | | | — | | | | | | — | | | | | | 12,654 | | |
Total assets
|
| | | | — | | | | | | — | | | | | | 15,759 | | | | | | — | | | | | | | | | | | | 13,373 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loans payable
|
| | | | — | | | | | | — | | | | | | (1,317) | | | | | | — | | | | | | — | | | | | | (8,300) | | |
Total liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | (1,317) | | | | | $ | — | | | | | $ | — | | | | | $ | (8,300) | | |
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Trade receivables
|
| | | $ | 868 | | | | | $ | 1,785 | | |
Accrued revenues (unbilled)
|
| | | | 2,211 | | | | | | 2,490 | | |
Accounts receivable, gross
|
| | | | 3,079 | | | | | | 4,275 | | |
Less: allowance for doubtful accounts
|
| | | | (44) | | | | | | (2) | | |
Accounts receivable, net
|
| | | $ | 3,035 | | | | | $ | 4,273 | | |
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Prepaid marketing
|
| | | $ | 784 | | | | | $ | 318 | | |
Prepaid professional fees, licenses and subscriptions
|
| | | | 644 | | | | | | 704 | | |
Prepaid insurance
|
| | | | 99 | | | | | | 95 | | |
Prepaid rent
|
| | | | 48 | | | | | | 120 | | |
Prepaid other
|
| | | | 6 | | | | | | 6 | | |
Prepaid expenses
|
| | | $ | 1,581 | | | | | $ | 1,243 | | |
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Security deposits
|
| | | $ | 44 | | | | | $ | 307 | | |
Other current assets
|
| | | $ | 44 | | | | | $ | 307 | | |
(in thousands)
|
| |
Estimated Useful
Life |
| |
2020
|
| |
2019
|
| ||||||
Furniture and equipment
|
| |
5 years
|
| | | $ | 442 | | | | | $ | 802 | | |
Computer hardware
|
| |
3 years
|
| | | | 204 | | | | | | 104 | | |
Computer software – internal use
|
| |
3 years
|
| | | | 4,124 | | | | | | 3,494 | | |
Leasehold improvements
|
| |
Shorter of the lease term or 15 years
|
| | | | 216 | | | | | | 216 | | |
– Other fixed assets
|
| |
3 – 5 years
|
| | | | 81 | | | | | | — | | |
| | | | | | | | 5,067 | | | | | | 4,616 | | |
Less: accumulated depreciation and amortization
|
| | | | | | | (3,523) | | | | | | (3,444) | | |
Property and equipment, net
|
| | | | | | $ | 1,544 | | | | | $ | 1,172 | | |
(in thousands)
|
| | | | | | |
Years ending December 31: | | | | | | | |
2021
|
| | | $ | 446 | | |
2022
|
| | | | 360 | | |
2023
|
| | | | 179 | | |
2024
|
| | | | — | | |
2025
|
| | | | — | | |
Thereafter
|
| | | | — | | |
| | | | $ | 985 | | |
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Loans receivable, current
|
| | | $ | 529 | | | | | $ | 146 | | |
Loan receivables, current
|
| | | | 529 | | | | | | 146 | | |
Loans receivable, noncurrent
|
| | | | 1,917 | | | | | | 573 | | |
Less: allowance for loans receivable
|
| | | | (96) | | | | | | — | | |
Loan receivables, noncurrent
|
| | | | 1,821 | | | | | | 573 | | |
Loan receivables
|
| | | $ | 2,350 | | | | | $ | 719 | | |
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Revenue participation interest receivable
|
| | | $ | 13,409 | | | | | $ | 12,654 | | |
Revenue participation interest receivables
|
| | | $ | 13,409 | | | | | $ | 12,654 | | |
2020
|
| ||||||||||||||||||
| | |
Number
of RPIs |
| |
Average Weighted
Revenue Share % |
| |
Investment
Balance |
| |||||||||
Opening Balance
|
| | | | 8 | | | | | | 8.4% | | | | | $ | 12,654 | | |
New Investment
|
| | | | 2 | | | | | | 7.2% | | | | | | 3,058 | | |
Repurchase
|
| | | | 1 | | | | | | 8.0% | | | | | | (1,640) | | |
Write-Offs
|
| | | | | | | | | | | | | | | | — | | |
Increase/(Decrease) in Accrued Interest
|
| | | | | | | | | | | | | | | | (663) | | |
Increase/(Decrease) in Allowance for Bad Debts
|
| | | | | | | | | | | | | | | | — | | |
Ending Balance
|
| | | | 9 | | | | | | 7.3% | | | | | $ | 13,409 | | |
2019
|
| ||||||||||||||||||
| | |
Number
of RPIs |
| |
Average Weighted
Revenue Share % |
| |
Investment
Balance |
| |||||||||
Opening Balance
|
| | | | 6 | | | | | | 9.9% | | | | | $ | 9,118 | | |
Investment
|
| | | | 3 | | | | | | 6.5% | | | | | | 5,032 | | |
Repurchase
|
| | | | 1 | | | | | | 9.1% | | | | | | (1,683) | | |
Write-Offs
|
| | | | | | | | | | | | | | | | — | | |
Increase/(Decrease) in Accrued Interest
|
| | | | | | | | | | | | | | | | 187 | | |
Increase/(Decrease) in Allowance for Credit Loss
|
| | | | | | | | | | | | | | | | — | | |
Ending Balance
|
| | | | 8 | | | | | | 8.4% | | | | | $ | 12,654 | | |
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Accrued payroll and benefits
|
| | | $ | 2,941 | | | | | $ | 1,960 | | |
Accrued professional fees, licenses and subscriptions
|
| | | | 1,349 | | | | | | 1,051 | | |
Accrued manager fees
|
| | | | 1,253 | | | | | | 1,273 | | |
Accrued other
|
| | | | 261 | | | | | | 243 | | |
Accrued expenses and compensation
|
| | | $ | 5,804 | | | | | $ | 4,527 | | |
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Term loan principal payable due 2021
|
| | | | — | | | | | $ | 8,300 | | |
Term loan interest payable
|
| | | | — | | | | | | 252 | | |
PPP loan payable in 2021
|
| | | | 1,317 | | | | | | — | | |
Loans payable
|
| | | $ | 1,317 | | | | | $ | 8,552 | | |
(in thousands)
|
| | | | | | |
Years ending December 31: | | | | | | | |
2021
|
| | | $ | 553 | | |
2022
|
| | | | 512 | | |
2023
|
| | | | 510 | | |
2024
|
| | | | 478 | | |
2025
|
| | | | — | | |
Thereafter
|
| | | | — | | |
| | | | $ | 2,053 | | |
Class of Unit Interests
|
| |
Number of
Votes per Unit |
|
Class A
|
| |
One
|
|
Class B
|
| |
Five
|
|
Class C
|
| |
One
|
|
Class P & Class Q
|
| |
Non Voting
|
|
| | |
Capital Interests
|
| |
Profits Interests
|
| | | | | | | ||||||||||||||||||||||||
(in units)
|
| |
Class A
Units |
| |
Class B
Units |
| |
Class C
Units |
| |
Class P
Units |
| |
Class Q
Units |
| |
All Classes
Total Units |
| ||||||||||||||||||
Balance, December 31, 2018
|
| | | | 27,032,685 | | | | | | 13,438,140 | | | | | | — | | | | | | 3,957,993 | | | | | | 958,527 | | | | | | 45,387,345 | | |
Issued/Vested
|
| | | | 121,999 | | | | | | — | | | | | | — | | | | | | — | | | | | | 322,700 | | | | | | 444,699 | | |
Repurchased
|
| | | | (68,384) | | | | | | — | | | | | | — | | | | | | (207,397) | | | | | | (42,833) | | | | | | (318,614) | | |
Balance, December 31, 2019
|
| | | | 27,086,300 | | | | | | 13,438,140 | | | | | | — | | | | | | 3,750,596 | | | | | | 1,238,394 | | | | | | 45,513,430 | | |
Issued/Vested
|
| | | | 1,457,969 | | | | | | — | | | | | | 1,550,388 | | | | | | — | | | | | | 353,067 | | | | | | 3,361,424 | | |
Repurchased
|
| | | | (72,886) | | | | | | (410,649) | | | | | | — | | | | | | (670,797) | | | | | | (480,827) | | | | | | (1,635,159) | | |
Balance, December 31, 2020
|
| | | | 28,471,383 | | | | | | 13,027,491 | | | | | | 1,550,388 | | | | | | 3,079,799 | | | | | | 1,110,634 | | | | | | 47,239,695 | | |
(in thousands)
|
| |
2020
|
| |
2019
|
| ||||||
Cost of services
|
| | | $ | 21,784 | | | | | $ | 20,850 | | |
Compensation and benefits
|
| | | $ | 13,720 | | | | | $ | 12,032 | | |
General and administration: | | | | | | | | | | | | | |
Rent, utilities and real estate taxes
|
| | | | 1,762 | | | | | | 1,450 | | |
Professional and consulting fees
|
| | | | 1,669 | | | | | | 1,425 | | |
Computer, internet, and cable
|
| | | | 719 | | | | | | 545 | | |
Marketing
|
| | | | 396 | | | | | | 458 | | |
Travel and entertainment
|
| | | | 382 | | | | | | 1,257 | | |
Other general and administration
|
| | | | 272 | | | | | | 832 | | |
Total general and administration
|
| | | | 5,200 | | | | | | 5,967 | | |
Depreciation and amortization
|
| | | | 607 | | | | | | 592 | | |
Operating expenses
|
| | | $ | 41,311 | | | | | $ | 39,441 | | |
2020
|
| ||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Sub-Total
Segments |
| |
Other
|
| |
Other
Unallocated |
| |
Total
|
| |||||||||||||||||||||
Revenue
|
| | | | 24,954 | | | | | | 8,949 | | | | | | 3,071 | | | | | | 36,974 | | | | | | 9,226 | | | | | | — | | | | | | 46,200 | | |
Cost of services
|
| | | | 10,455 | | | | | | 2,021 | | | | | | 35 | | | | | | 12,511 | | | | | | 9,273 | | | | | | — | | | | | | 21,784 | | |
Compensation and benefits
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 13,720 | | | | | | 13,720 | | |
General and administration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,200 | | | | | | 5,200 | | |
Depreciation and
amortization |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 607 | | | | | | 607 | | |
Income (loss) from
operations |
| | | | 14,499 | | | | | | 6,928 | | | | | | 3,036 | | | | | | 24,463 | | | | | | (47) | | | | | | (19,527) | | | | | | 4,889 | | |
2019
|
| ||||||||||||||||||||||||||||||||||||||||||
(in thousands)
|
| |
Core
Services |
| |
Investment
Platform |
| |
Capital
Strategies |
| |
Sub-Total
Segments |
| |
Other
|
| |
Other
Unallocated |
| |
Total
|
| |||||||||||||||||||||
Revenue
|
| | | | 23,261 | | | | | | 7,643 | | | | | | 2,916 | | | | | | 33,820 | | | | | | 6,658 | | | | | | — | | | | | | 40,478 | | |
Cost of services
|
| | | | 11,368 | | | | | | 1,807 | | | | | | 943 | | | | | | 14,118 | | | | | | 6,732 | | | | | | — | | | | | | 20,850 | | |
Compensation and benefits
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,032 | | | | | | 12,032 | | |
General and administration
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,967 | | | | | | 5,967 | | |
Depreciation and
amortization |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 592 | | | | | | 592 | | |
Income (loss) from
operations |
| | | | 11,893 | | | | | | 5,836 | | | | | | 1,973 | | | | | | 19,702 | | | | | | (74) | | | | | | (18,591) | | | | | | 1,037 | | |
| | |
September 30,
2021 |
| |||
Assets | | | | | | | |
Cash and cash equivalents
|
| | | $ | 100 | | |
Total assets
|
| | | $ | 100 | | |
Liabilities and stockholder’s equity | | | | | | | |
Total liabilities
|
| | | $ | — | | |
Common stock, $0.01 par value, 100 shares authorized, none issued
or outstanding |
| | | | 1 | | |
Additional paid-in capital
|
| | | | 99 | | |
Total stockholder’s equity
|
| | | | 100 | | |
Total liabilities and stockholder’s equity
|
| | |
$
|
100
|
| |
|
Goldman Sachs & Co. LLC
|
| |
J.P. Morgan
|
|
|
Citigroup
|
| |
RBC Capital Markets
|
|
| D.A. Davidson & Co. | | |
Keefe, Bruyette & Woods
A Stifel Company
|
|
| | |
Amount Paid
or to be Paid |
| |||
SEC registration fee
|
| | | $ | * | | |
FINRA filing fee
|
| | | | * | | |
NASDAQ listing fee
|
| | | | * | | |
Blue sky qualification fees and expenses
|
| | | | * | | |
Printing and engraving expenses
|
| | | | * | | |
Legal fees and expenses
|
| | | | * | | |
Accounting fees and expenses
|
| | | | * | | |
Transfer agent and registrar fees and expenses
|
| | | | * | | |
Miscellaneous expenses
|
| | | | * | | |
Total
|
| | | $ | * | | |
|
Exhibit
No. |
| |
Description
|
|
|
1.1
|
| | Form of Underwriting Agreement* | |
|
3.1
|
| | Form of Amended and Restated Certificate of Incorporation of the Registrant* | |
|
3.2
|
| | Form of Bylaws of the Registrant* | |
|
5.1
|
| | Form of Opinion of Sullivan & Cromwell LLP | |
|
10.1
|
| | Form of Third Amended and Restated Limited Liability Company Agreement of Dynasty Financial Partners, LLC* | |
|
10.2
|
| | Form of Merger Agreement between Dynasty Financial Partners Inc., Dynasty Financial Partners, LLC, Dynasty Financial Management, LLC and Dynasty Merger Sub, LLC* | |
|
10.3
|
| | Form of Registration Rights Agreement* | |
|
10.4
|
| | Form of Exchange Agreement* | |
|
10.5
|
| | Form of Indemnification Agreement* | |
|
10.6
|
| | Form of Tax Receivable Agreement* | |
|
10.7
|
| | Form of Reimbursement Agreement* | |
|
10.8
|
| | 2022 Omnibus Incentive Compensation Plan*† | |
|
10.9
|
| | Form of Incentive Stock Option Award Agreement*† | |
|
10.10
|
| | Form of Restricted Stock Unit Award Agreement*† | |
|
10.11
|
| |
Stockholder Agreement with Certain Principal Stockholders and GF-Dynasty Holdings, LLC*
|
|
|
10.12
|
| | Voting Agreement between Shirl Penney and GF-Dynasty Holdings, LLC* | |
|
10.13
|
| | Credit Agreement, dated as of November 17, 2020, among Dynasty Capital Strategies LLC and each Series Limited Liability Company thereof, as Borrower, Dynasty Financial Partners, LLC, as Parent and UMB Bank, N.A., as Lender. | |
|
10.14
|
| | Employment Agreement, dated as of February 12, 2014, between Dynasty Financial Partners, LLC and Shirl Penney.† | |
|
10.15
|
| | Letter Agreement, dated , 2022, between Dynasty Financial Partners, LLC and Shirl Penny.*† | |
|
10.16
|
| | Employment Agreement, dated as of February 12, 2014, between Dynasty Financial Partners, LLC and Edward Swenson.† | |
|
10.17
|
| | Letter Agreement, dated , 2022, between Dynasty Financial Partners, LLC and Edward Swenson.*† | |
|
10.18
|
| | Offer Letter, dated August 15, 2012, between Dynasty Financial Partners, LLC and Jonathan R. Morris.† | |
|
21.1
|
| | | |
|
23.1
|
| | Consent of PricewaterhouseCoopers LLP as to Dynasty Financial Partners, LLC | |
|
23.2
|
| | Consent of PricewaterhouseCoopers LLP as to Dynasty Financial Partners Inc. | |
|
23.3
|
| | | |
|
24.1
|
| | | |
|
99.1
|
| | Consent of Henchy Rachel Enden | |
|
99.2
|
| | Consent of Todd Thomson | |
|
99.3
|
| | Consent of Avery Johnson | |
| | | |
By:
Name: Title: |
| |
/s/ Shirl Penney
Shirl Penney
Chief Executive Officer |
|
|
Signature
|
| |
Title
|
|
|
/s/ Shirl Penney
Shirl Penney
|
| |
Chief Executive Officer, President and Director
(Principal Executive Officer) |
|
|
/s/ Justin Weinkle
Justin Weinkle
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
|
|
/s/ Harvey Golub
Harvey Golub
|
| |
Chairman of the Board
|
|
|
/s/ Sam Levinson
Sam Levinson
|
| |
Director
|
|