Item 1. Financial Statements
Item 1. Financial Statements
OPORTUN FINANCIAL CORPORATION
Condensed Consolidated Balance Sheets (Unaudited)
(in thousands, except share and per share data)
September 30, December 31,
2023 2022
Assets
Cash and cash equivalents $ 81,886 $ 98,817
Restricted cash 117,759 105,000
Loans receivable at fair value 2,940,858 3,143,653
Interest and fees receivable, net 29,021 31,796
Capitalized software and other intangibles, net 127,293 139,801
Right of use assets - operating 23,186 30,448
Other assets 109,929 64,180
Total assets $ 3,429,932 $ 3,613,695
Liabilities and stockholders' equity
Liabilities
Secured financing $ 423,166 $ 317,568
Asset-backed notes at fair value 1,958,273 2,387,674
Asset-backed borrowings at amortized cost 244,421 —
Acquisition and corporate financing 268,103 222,879
Lease liabilities 30,895 37,947
Other liabilities 63,711 100,028
Total liabilities 2,988,569 3,066,096
Stockholders' equity
Common stock, $ 0.0001 par value - 1,000,000,000 shares authorized at September 30, 2023 and December 31, 2022; 34,502,195 shares issued and 34,230,172 shares outstanding at September 30, 2023; 33,626,630 shares issued and 33,354,607 shares outstanding at December 31, 2022
7 7
Common stock, additional paid-in capital 579,690 547,799
Retained earnings (accumulated deficit) ( 132,025 ) 6,102
Treasury stock at cost, 272,023 shares at September 30, 2023 and December 31, 2022
( 6,309 ) ( 6,309 )
Total stockholders’ equity 441,363 547,599
Total liabilities and stockholders' equity $ 3,429,932 $ 3,613,695
See Notes to the Condensed Consolidated Financial Statements.
3
OPORTUN FINANCIAL CORPORATION
Condensed Consolidated Statements of Operations (Unaudited)
(in thousands, except share and per share data)
Three Months Ended September 30,
Nine Months Ended September 30,
2023 2022 2023 2022
Revenue
Interest income $ 243,258 $ 232,115 $ 721,340 $ 632,007
Non-interest income 24,962 17,961 72,955 58,591
Total revenue 268,220 250,076 794,295 690,598
Less:
Interest expense 46,965 26,671 127,410 57,452
Net decrease in fair value ( 136,119 ) ( 76,422 ) ( 458,319 ) ( 135,935 )
Net revenue 85,136 146,983 208,566 497,211
Operating expenses:
Technology and facilities 52,663 56,113 164,653 158,090
Sales and marketing 18,852 21,781 57,229 88,690
Personnel 28,647 39,959 96,727 114,514
Outsourcing and professional fees 10,482 18,620 34,184 50,112
General, administrative and other 11,862 14,401 52,147 44,698
Goodwill impairment — 108,472 — 108,472
Total operating expenses 122,506 259,346 404,940 564,576
Income (loss) before taxes ( 37,370 ) ( 112,363 ) ( 196,374 ) ( 67,365 )
Income tax expense (benefit) ( 16,232 ) ( 6,536 ) ( 58,247 ) 1,956
Net loss $ ( 21,138 ) $ ( 105,827 ) $ ( 138,127 ) $ ( 69,321 )
Net income (loss) attributable to common stockholders $ ( 21,138 ) $ ( 105,827 ) $ ( 138,127 ) $ ( 69,321 )
Share data:
Earnings (loss) per share:
Basic $ ( 0.55 ) $ ( 3.21 ) $ ( 3.80 ) $ ( 2.12 )
Diluted $ ( 0.55 ) $ ( 3.21 ) $ ( 3.80 ) $ ( 2.12 )
Weighted average common shares outstanding:
Basic 38,283,071 33,010,107 36,333,570 32,688,988
Diluted 38,283,071 33,010,107 36,333,570 32,688,988
See Notes to the Condensed Consolidated Financial Statements.
4
OPORTUN FINANCIAL CORPORATION
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited)
(in thousands, except share data)
For the Nine Months Ended September 30, 2023
Common Stock Warrants
Shares Par Value Additional Paid-in Capital Shares Additional Paid-in Capital Retained Earnings (Accumulated Deficit) Treasury Stock Total Stockholders' Equity
Balance – January 1, 2023 33,354,607 $ 7 $ 547,799 $ — $ — $ 6,102 $ ( 6,309 ) $ 547,599
Stock-based compensation expense — — 5,329 — — — — 5,329
Vesting of restricted stock units, net of shares withheld 529,739 — ( 1,364 ) — — — — ( 1,364 )
Issuance of warrants to purchase common stock in connection with debt financing — — — 2,096,727 6,672 — — 6,672
Net loss — — — — — ( 102,090 ) — ( 102,090 )
Balance – March 31, 2023 33,884,346 $ 7 $ 551,764 2,096,727 $ 6,672 $ ( 95,988 ) $ ( 6,309 ) $ 456,146
Issuance of common stock upon exercise of stock options, net of shares withheld 26,458 — ( 95 ) — — — — ( 95 )
Stock-based compensation expense — — 4,754 — — — — 4,754
Vesting of restricted stock units, net of shares withheld 116,539 — ( 267 ) — — — — ( 267 )
Issuance of warrants to purchase common stock in connection with debt financing — — — 2,096,726 12,759 — — 12,759
Net loss — — — — — ( 14,899 ) — ( 14,899 )
Balance – June 30, 2023 34,027,343 $ 7 $ 556,156 4,193,453 $ 19,431 $ ( 110,887 ) $ ( 6,309 ) $ 458,398
Issuance of common stock upon exercise of stock options, net of shares withheld 10,856 — 49 — — — — 49
Stock-based compensation expense — — 4,706 — — — — 4,706
Vesting of restricted stock units, net of shares withheld 191,973 — ( 652 ) — — — — ( 652 )
Issuance of warrants to purchase common stock in connection with debt financing — — — — — — — —
Net loss — — — — — ( 21,138 ) — ( 21,138 )
Balance – September 30, 2023 34,230,172 $ 7 $ 560,259 4,193,453 $ 19,431 $ ( 132,025 ) $ ( 6,309 ) $ 441,363
See Notes to the Condensed Consolidated Financial Statements.
5
OPORTUN FINANCIAL CORPORATION
Condensed Consolidated Statements of Changes in Stockholders' Equity (Unaudited)
(in thousands, except share data)
For the Nine Months Ended September 30, 2022
Common Stock
Shares Par Value Additional Paid-in Capital Retained Earnings Treasury Stock Total Stockholders' Equity
Balance – January 1, 2022 32,004,396 $ 6 $ 526,338 $ 83,846 $ ( 6,309 ) $ 603,881
Issuance of common stock upon exercise of stock options 505,945 1 ( 4,749 ) — — ( 4,748 )
Stock-based compensation expense — — 7,467 — — 7,467
Vesting of restricted stock units, net of shares withheld 296,552 — ( 2,327 ) — — ( 2,327 )
Net income — — — 45,663 — 45,663
Balance – March 31, 2022 32,806,893 $ 7 $ 526,729 $ 129,509 $ ( 6,309 ) $ 649,936
Issuance of common stock upon exercise of stock options 32,345 — 78 — — 78
Repurchase of stock options ( 2,706 ) — ( 28 ) — — ( 28 )
Stock-based compensation expense — — 7,642 — — 7,642
Vesting of restricted stock units, net of shares withheld 63,064 — ( 273 ) — — ( 273 )
Net loss — — — ( 9,157 ) — ( 9,157 )
Balance – June 30, 2022 32,899,596 $ 7 $ 534,148 $ 120,352 $ ( 6,309 ) $ 648,198
Issuance of common stock upon exercise of stock options 5,261 — 29 — — 29
Stock-based compensation expense — — 7,666 — — 7,666
Vesting of restricted stock units, net of shares withheld 283,281 — ( 953 ) — — ( 953 )
Net loss — — — ( 105,827 ) — ( 105,827 )
Balance – September 30, 2022 33,188,138 $ 7 $ 540,890 $ 14,525 $ ( 6,309 ) $ 549,113
See Notes to the Condensed Consolidated Financial Statements.
6
OPORTUN FINANCIAL CORPORATION
Condensed Consolidated Statements of Cash Flow (Unaudited)
(in thousands)
Nine Months Ended September 30,
2023
2022
Cash flows from operating activities
Net loss $ ( 138,127 ) $ ( 69,321 )
Adjustments to reconcile net loss to net cash provided by operating activities:
Depreciation and amortization 41,102 34,624
Goodwill impairment — 108,472
Fair value adjustment, net 458,319 135,935
Origination fees for loans receivable at fair value, net ( 19,348 ) ( 17,699 )
Gain on loan sales ( 6,140 ) ( 5,708 )
Stock-based compensation expense 13,709 20,752
Other, net ( 41,344 ) 32,183
Originations of loans sold and held for sale ( 41,562 ) ( 50,643 )
Proceeds from sale of loans 47,128 56,800
Changes in other assets and other liabilities ( 27,283 ) ( 86,052 )
Net cash provided by operating activities 286,454 159,343
Cash flows from investing activities
Originations of loans ( 1,179,886 ) ( 2,178,675 )
Proceeds from loan sales originated as held for investment 2,758 247,943
Repayments of loan principal 1,014,147 1,055,113
Capitalization of system development costs ( 25,180 ) ( 36,824 )
Other, net ( 1,207 ) ( 3,434 )
Net cash used in investing activities ( 189,368 ) ( 915,877 )
Cash flows from financing activities
Borrowings under secured financing 185,100 1,687,050
Repayments of secured financing ( 80,581 ) ( 1,717,050 )
Borrowings under asset-backed notes at fair value — 967,761
Repayments of asset-backed notes at fair value ( 505,778 ) ( 87,253 )
Borrowings under asset-backed borrowings at amortized cost 257,639 —
Repayments of asset-backed borrowings at amortized cost
( 9,839 ) —
Borrowings under acquisition and corporate financing 73,355 —
Repayments of acquisition and corporate financing ( 17,275 ) —
Payments of deferred financing costs ( 1,550 ) ( 6,503 )
Net payments related to stock-based activities ( 2,329 ) ( 8,224 )
Net cash provided by (used in) financing activities ( 101,258 ) 835,781
Net increase (decrease) in cash and cash equivalents and restricted cash ( 4,172 ) 79,247
Cash and cash equivalents and restricted cash, beginning of period 203,817 192,960
Cash and cash equivalents and restricted cash, end of period $ 199,645 $ 272,207
Supplemental disclosure of cash flow information
Cash and cash equivalents $ 81,886 $ 175,857
Restricted cash 117,759 96,350
Total cash and cash equivalents and restricted cash $ 199,645 $ 272,207
Cash paid for income taxes, net of refunds $ 1,420 $ ( 3,944 )
Cash paid for interest $ 126,724 $ 51,509
Cash paid for amounts included in the measurement of operating lease liabilities $ 10,772 $ 7,772
Supplemental disclosures of non-cash investing and financing activities
Right of use assets obtained in exchange for operating lease obligations $ 1,382 $ 2,831
Non-cash investments in capitalized assets $ 100 $ 2,577
Non-cash financing activities $ 19,431 $ 2,325
See Notes to the Condensed Consolidated Financial Statements.
7
OPORTUN FINANCIAL CORPORATION
Notes to the Condensed Consolidated Financial Statements (Unaudited)
September 30, 2023
1. Organization and Description of Business
Oportun Financial Corporation (together with its subsidiaries, "Oportun" or the "Company") is a mission-driven fintech that puts its members’ financial goals within reach. With intelligent borrowing, savings, and budgeting capabilities, the Company empowers members with the confidence to build a better financial future. Oportun takes a holistic approach to serving its members and views as its purpose to responsibly meet their current capital needs, help grow its members' financial profiles, increase their financial awareness and put them on a path to a financially healthy life. Oportun offers access to a comprehensive suite of digital banking products, offered either directly or through partners, including lending, savings and investing powered by A.I. The Company's credit products include personal loans, secured personal loans and credit cards. The Company's digital banking products include automated savings, long-term investing and retirement savings. The Company is headquartered in San Carlos, California. The Company has been certified by the United States Department of the Treasury as a Community Development Financial Institution ("CDFI") since 2009.
Segments
Segments are defined as components of an enterprise for which discrete financial information is available and evaluated regularly by the chief operating decision maker ("CODM") in deciding how to allocate resources and in assessing performance. The Company’s Chief Executive Officer and the Company's Chief Financial Officer are collectively considered to be the CODM. The CODM reviews financial information presented on a consolidated basis for purposes of allocating resources and evaluating financial performance. The Company’s operations constitute a single reportable segment.
2. Summary of Significant Accounting Policies
Basis of Presentation ‑ The accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP"). These statements are unaudited and reflect all normal, recurring adjustments that are, in management's opinion, necessary for the fair presentation of results. The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All intercompany accounts and transactions have been eliminated in consolidation. Certain prior-period financial information has been reclassified to conform to current period presentation. Certain information and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant to such rules and regulations. As such, the information included in this Quarterly Report on Form 10-Q should be read in conjunction with the audited consolidated financial statements and the related notes thereto included in the Company's Annual Report on Form 10-K for the year ended December 31, 2022 (the "Annual Report"), filed with the Securities and Exchange Commission ("SEC") on March 14, 2023.
Use of Estimates ‑ The preparation of the condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements, and the reported amounts of income and expenses during the reporting period. These estimates are based on information available as of the date of the condensed consolidated financial statements; therefore, actual results could differ from those estimates and assumptions.
Accounting Policies - There have been no changes to the Company's significant accounting policies from those described in Part II, Item 8 - Financial Statements and Supplementary Data in the Annual Report, except for the new accounting pronouncements subsequently adopted as noted below.
Recently Adopted Accounting Standards
None.
8
3. Earnings (Loss) per Share
Basic and diluted earnings (loss) per share are calculated as follows:
Three Months Ended September 30, Nine Months Ended September 30,
(in thousands, except share and per share data) 2023 2022 2023 2022
Net loss $ ( 21,138 ) $ ( 105,827 ) $ ( 138,127 ) $ ( 69,321 )
Net income (loss) attributable to common stockholders $ ( 21,138 ) $ ( 105,827 ) $ ( 138,127 ) $ ( 69,321 )
Basic weighted-average common shares outstanding 38,283,071 33,010,107 36,333,570 32,688,988
Weighted average effect of dilutive securities:
Diluted weighted-average common shares outstanding 38,283,071 33,010,107 36,333,570 32,688,988
Earnings (loss) per share:
Basic $ ( 0.55 ) $ ( 3.21 ) $ ( 3.80 ) $ ( 2.12 )
Diluted $ ( 0.55 ) $ ( 3.21 ) $ ( 3.80 ) $ ( 2.12 )
The following common share equivalent securities have been excluded from the calculation of diluted weighted-average common shares outstanding because the effect is anti-dilutive for the periods presented:
Three Months Ended September 30, Nine Months Ended September 30,
2023 2022 2023 2022
Stock options 2,832,953 3,456,494 3,052,422 3,596,792
Restricted stock units 3,438,484 4,696,244 3,707,561 4,285,771
Total anti-dilutive common share equivalents 6,271,437 8,152,738 6,759,983 7,882,563
4. Variable Interest Entities
Variable interest entities ("VIEs") are legal entities that either have an insufficient amount of equity at risk for the entity to finance its activities without additional subordinated financial support or, as a group, the holders of equity investment at risk lack the ability to direct the entity's activities that most significantly impact economic performance through voting or similar rights, or do not have the obligation to absorb the expected losses or the right to receive expected residual returns of the entity.
For all VIEs in which the Company is involved, it assesses whether it is the primary beneficiary of the VIE on an ongoing basis. In circumstances where the Company has both the power to direct the activities that most significantly impact the VIEs performance and the obligation to absorb losses or the right to receive the benefits of the VIE that could be significant, it would conclude that it is the primary beneficiary of the VIE, and it consolidates the VIE. In situations where the Company is not deemed to be the primary beneficiary of the VIE, it does not consolidate the VIE and only recognizes our interests in the VIE. In addition, on June 16, 2023 and August 3, 2023, the Company entered into forward flow whole loan sale agreements that are considered secured borrowings and are not considered VIEs. See Note 8, Borrowings for additional information on the secured borrowing under the caption of asset-backed borrowings at amortized cost.
Consolidated VIEs
As part of the Company’s overall funding strategy, the Company transfers a pool of designated loans receivable to wholly owned special-purpose subsidiaries ("VIEs") to collateralize certain asset-backed financing transactions. For these VIEs where the Company has determined that it is the primary beneficiary because it has the power to direct the activities that most significantly impact the VIEs’ economic performance and the obligation to absorb the losses or the right to receive benefits from the VIEs that could potentially be significant to the VIEs, the VIEs assets and related liabilities are consolidated with the results of the Company. Such power arises from the Company’s contractual right to service the loans receivable securing the VIEs’ asset-backed debt obligations. The Company has an obligation to absorb losses or the right to receive benefits that are potentially significant to the VIEs because it retains the residual interest of each asset-backed financing transaction in the form of an asset-backed certificate. Accordingly, the Company includes the VIEs’ assets, including the assets securing the financing transactions, and related liabilities in its condensed consolidated financial statements.
Each consolidated VIE issues a series of asset-backed securities that are supported by the cash flows arising from the loans receivable securing such debt. Cash inflows arising from such loans receivable are distributed monthly to the transaction’s lenders and related service providers in accordance with the transaction’s contractual priority of payments. The creditors of the VIEs above have no recourse to the general credit of the Company as the primary beneficiary of the VIEs and the liabilities of the VIEs can only be settled by the respective VIE’s assets. The Company retains the most subordinated economic interest in each financing transaction through its ownership of the respective residual interest in each VIE. The Company has no obligation to repurchase loans receivable that initially satisfied the financing transaction’s eligibility criteria but subsequently became delinquent or a defaulted loans receivable.
9
The following table represents the assets and liabilities of consolidated VIEs recorded on the Company’s Condensed Consolidated Balance Sheets (Unaudited):
September 30, December 31,
(in thousands) 2023 2022
Consolidated VIE assets
Restricted cash $ 95,539 $ 91,395
Loans receivable at fair value 2,665,081 3,081,557
Interest and fee receivable 26,689 30,443
Total VIE assets 2,787,309 3,203,395
Consolidated VIE liabilities
Secured financing (1)
424,518 320,000
Asset-backed notes at fair value 1,958,273 2,387,674
Acquisition financing (1)
68,404 85,679
Total VIE liabilities $ 2,451,195 $ 2,793,353
(1) Amounts exclude deferred financing costs. See Note 8, Borrowings for additional information.
5. Loans Held for Sale and Loans Sold
Structured Loan Sales - On March 31, 2022, the Company participated in a securitization whereby the Company and funds managed by Ellington Management Group both contributed collateral and were co-sponsors of the transaction, which totaled $ 400.0 million in issued asset-backed notes. As part of the securitization, the Company sold loans to OPTN Funding Grantor Trust 2022-1 ("Grantor Trust") through the issuance of amortizing asset-backed notes secured by a pool of its unsecured and secured personal installment loans. The Company also sold its share of the residual interest in the pool. The Company's continued involvement in the unconsolidated VIEs is in the form of servicer of these loans. The Company does not have variable interest in the Grantor Trust or the issuer established for this transaction. The sold loans were accounted for under the fair value option and had an aggregate unpaid principal balance of approximately $ 227.6 million, a cumulative fair value mark of $ 15.9 million and unpaid interest of $ 1.5 million. The Company received $ 245.0 million of net proceeds and by selling both its notes and residual interest, the Company derecognized these loans from its Condensed Consolidated Balance Sheets (Unaudited).
Other Loan Sales - The Company enters into agreements to sell certain populations of its personal loans and credit card receivables from time to time, including non-performing loans and credit card receivables originated as held for investment. The sold loans were accounted for under the fair value option. The loan sales qualified for sale accounting treatment and the Company derecognized these loans from its Condensed Consolidated Balance Sheets (Unaudited) at the end of the quarter in which the loans were sold.
Whole Loan Sale Program ‑ In November 2014, the Company entered into a whole loan sale agreement with an institutional investor. Pursuant to the agreement, the Company sold at least 10 % of its unsecured loan originations, with an option to sell an additional 5 %, subject to certain eligibility criteria and minimum and maximum volumes. The Company chose not to renew the arrangement and allowed the agreement to expire on its terms on March 4, 2022.
In November 2022, the Company entered into a forward flow whole loan sale agreement with an institutional investor. Pursuant to this agreement, the Company has a commitment to sell a minimum of $ 2.0 million of its unsecured loan originations each month, with an option to sell an additional $ 4.0 million each month, over an approximately one-year period, subject to certain eligibility criteria.
On June 16, 2023 and August 3, 2023, the Company entered into forward flow whole loan sale agreements that do not qualify as a sale for accounting purposes and are reported as a secured borrowing. See Note 8, Borrowings for additional information on the secured borrowing under the caption of asset-backed borrowings at amortized cost.
The originations of loans sold and held for sale during the three months ended September 30, 2023 was $ 15.9 million and the Company recorded a gain on sale of $ 2.4 million and servicing revenue of $ 2.2 million. The originations of loans sold and held for sale during the three months ended September 30, 2022 were insignificant. The gain on sale recorded during the three months ended September 30, 2022 was insignificant as a result of our whole loan sale agreement expiration on March 4, 2022. Servicing revenue during the same time period was $ 5.3 million.
The originations of loans sold and held for sale during the nine months ended September 30, 2023 was $ 41.6 million and the Company recorded a gain on sale of $ 6.1 million and servicing revenue of $ 7.7 million. The originations of loans sold and held for sale during the nine months ended September 30, 2022 was $ 50.6 million and the Company recorded a gain on sale of $ 5.7 million and servicing revenue of $ 15.5 million.
10
6.
Capitalized Software and Other Intangibles
Capitalized software, net consists of the following:
September 30, December 31,
(in thousands) 2023 2022
Capitalized software, net:
System development costs $ 160,630 $ 135,303
Acquired developed technology 48,500 48,500
Less: Accumulated amortization ( 111,236 ) ( 79,679 )
Total capitalized software, net $ 97,894 $ 104,124
Capitalized software, net
Amortization of system development costs and acquired developed technology for three months ended September 30, 2023 and 2022 was $ 10.8 million and $ 9.0 million, respectively. System development costs capitalized in the three months ended September 30, 2023 and 2022 were $ 7.0 million and $ 13.8 million, respectively.
Amortization of system development costs and acquired developed technology for nine months ended September 30, 2023 and 2022 was $ 31.6 million and $ 24.7 million, respectively. System development costs capitalized in the nine months ended September 30, 2023 and 2022 were $ 25.3 million and $ 39.2 million, respectively.
Acquired developed technology was $ 48.5 million and is related to the acquisition of Oportun Savings (formerly known as Digit) on December 22, 2021.
Intangible Assets
The gross carrying amount and accumulated amortization, in total and by major intangible asset class are as follows:
September 30, December 31,
(in thousands) 2023 2022
Intangible assets:
Member relationships $ 34,500 $ 34,500
Trademarks 5,626 6,426
Other 3,000 3,000
Less: Accumulated amortization ( 13,727 ) ( 8,249 )
Total intangible assets, net $ 29,399 $ 35,677
On March 8, 2023, the Company revealed its rebranding of Oportun and Oportun Savings (formerly known as Digit) as a single brand. Therefore, the Company wrote off its $ 0.8 million Digit trademark. Amortization of intangible assets for the three months ended September 30, 2023 and 2022 was $ 1.9 million and $ 2.0 million, respectively. Amortization of intangible assets for the nine months ended September 30, 2023 and 2022 was $ 5.5 million and $ 6.0 million, respectively.
Expected future amortization expense for intangible assets as of September 30, 2023 is as follows:
(in thousands) Fiscal Years
2023 (remaining three months) $ 1,931
2024 7,539
2025 4,929
2026 4,929
2027 4,929
2028 4,780
Thereafter —
Total
$ 29,037
11
7. Other Assets
Other assets consist of the following:
September 30, December 31,
(in thousands) 2023 2022
Fixed assets
Total fixed assets $ 48,746 $ 48,212
Less: Accumulated depreciation ( 40,856 ) ( 37,688 )
Total fixed assets, net $ 7,890 $ 10,524
Other Assets
Prepaid expenses $ 16,432 $ 24,167
Deferred tax assets 31,985 1,793
Current tax assets 8,591 8,245
Receivable from banking partner 10,577 2,878
Derivative asset 16,046 725
Other 18,408 15,848
Total other assets $ 109,929 $ 64,180
Fixed Assets
Depreciation and amortization expense related to fixed assets for the three months ended September 30, 2023 and 2022 was $ 0.9 million and $ 1.3 million, respectively, and for the nine months ended September 30, 2023 and 2022 it was $ 3.2 million, and $ 3.8 million, respectively.
8. Borrowings
The following table presents information regarding the Company's Secured Financing facilities:
September 30, 2023 December 31, 2022
Variable Interest Entity Facility Amount Maturity Date Interest Rate Balance Balance
(in thousands)
Oportun CCW Trust (1)
$ 120,000 December 1, 2024 Variable (2)
$ 71,627 $ 76,574
Oportun PLW Trust 600,000 September 1, 2024 Adjusted SOFR + 2.17 %
351,539 240,994
Total secured financing $ 720,000 $ 423,166 $ 317,568
(1) The facility amount and maturity date on the Secured Financing - CCW facility (Oportun CCW Trust) were $ 150.0 million and December 1, 2023, respectively, as of December 31, 2022.
(2) The interest rate on the Secured Financing - CCW facility (Oportun CCW Trust) is adjusted SOFR plus 3.41 % on the outstanding principal balance as of September 30, 2023. The interest rate on the CCW was LIBOR (minimum of 1.00 %) plus 6.00 % on the first $ 18.8 million of principal outstanding and LIBOR (minimum of 0.00 %) plus 3.41 % on the remaining outstanding principal balance as of December 31, 2022.
12
The following table presents information regarding asset-backed notes:
September 30, 2023
Variable Interest Entity Initial note amount issued (1)
Initial collateral balance (2)
Current balance (1)
Current collateral balance (2)
Weighted average interest rate (3)
Original revolving period (4)
(in thousands)
Asset-backed notes recorded at fair value:
Oportun Issuance Trust (Series 2022-3) $ 300,000 $ 310,993 $ 176,078 $ 198,583 9.05 % N/A
Oportun Issuance Trust (Series 2022-2) 400,000 410,212 172,905 197,279 7.92 % N/A
Oportun Issuance Trust (Series 2022-A) 400,000 410,211 386,100 415,426 5.59 % 2 years
Oportun Issuance Trust (Series 2021-C) 500,000 512,762 452,212 520,252 2.67 % 3 years
Oportun Issuance Trust (Series 2021-B) 500,000 512,759 456,676 519,687 2.69 % 3 years
Oportun Funding XIV, LLC (Series 2021-A) 375,000 383,632 233,667 253,638 2.56 % 2 years
Oportun Funding XIII, LLC (Series 2019-A) 279,412 294,118 80,635 97,229 3.46 % 3 years
Total asset-backed notes recorded at fair value $ 2,754,412 $ 2,834,687 $ 1,958,273 $ 2,202,094
December 31, 2022
Variable Interest Entity Initial note amount issued (1)
Initial collateral balance (2)
Current balance (1)
Current collateral balance (2)
Weighted average interest rate ( 3)
Original revolving period (4)
(in thousands)
Asset-backed notes recorded at fair value:
Oportun Issuance Trust (Series 2022-3) $ 300,000 $ 310,993 $ 285,218 $ 301,967 8.43 % N/A
Oportun Issuance Trust (Series 2022-2) 400,000 410,212 313,689 344,218 7.03 % N/A
Oportun Issuance Trust (Series 2022-A) 400,000 410,211 380,313 414,293 5.44 % 2 years
Oportun Issuance Trust (Series 2021-C) 500,000 512,762 435,951 518,929 2.48 % 3 years
Oportun Issuance Trust (Series 2021-B) 500,000 512,759 432,123 519,182 2.05 % 3 years
Oportun Funding XIV, LLC (Series 2021-A) 375,000 383,632 348,046 389,740 1.79 % 2 years
Oportun Funding XIII, LLC (Series 2019-A) 279,412 294,118 192,334 218,571 3.46 % 3 years
Total asset-backed notes recorded at fair value $ 2,754,412 $ 2,834,687 $ 2,387,674 $ 2,706,900
(1) Initial note amount issued includes notes retained by the Company as applicable. The current balances are measured at fair value for asset-backed notes recorded at fair value.
(2) Includes the unpaid principal balance of loans receivable, the balance of required reserve funds, cash, cash equivalents and restricted cash pledged by the Company.
(3) Weighted average interest rate excludes notes retained by the Company. There were no notes retained by the Company as of June 30, 2023. The weighted average interest rate for Series 2022-2 and Series 2022-3 will change over time as the notes pay sequentially (in class priority order).
(4) The revolving period for Series 2019-A ended on August 1, 2022 and Series 2021-A ended on March 1, 2023. These asset-backed notes have been amortizing since then. Series 2022-2 and Series 2022-3 are both amortizing deals with no revolving period.
13
Asset-backed borrowings at amortized cost - On June 16, 2023, and August 3, 2023, the Company entered into forward flow whole loan sale agreements and has agreed to sell up to $ 300 million and $ 400 million of its personal loan originations over the next twelve months, respectively. The Company will continue to service these loans upon transfer of the receivables. While the economics of these transactions are structured as a whole loan sale, the transfer of these loans receivable does not qualify as a sale for accounting purposes. Accordingly, the related assets remain on the Company's balance sheet and cash proceeds received are reported as a secured borrowing under the caption of asset-backed borrowings at amortized cost with related interest expense recognized over the life of the related borrowing. As part of these agreements, as of September 30, 2023, the Company transferred loans receivable totaling $ 145.0 million and $ 105.9 million, respectively.
The following table presents information regarding the Company's Acquisition and Corporate Financings:
September 30, 2023 December 31, 2022
Entity Original Balance Maturity Date Interest Rate Balance Balance
(in thousands)
Oportun Financial Corporation (1)
$ 150,000 September 14, 2026 SOFR (minimum of 0.00 %) + 12.00 %
$ 202,484 $ 141,957
Oportun RF, LLC (2)
116,000 October 1, 2024 SOFR (minimum of 0.00 %) + 11.00 %
65,619 80,922
Total acquisition and corporate financings
$ 266,000 $ 268,103 $ 222,879
(1) The Corporate Financing facility (Oportun Financial Corporation) was upsized and amended on March 10, 2023 to provide the ability to be able to borrow up to an additional $ 75.0 million. The interest rate on the Corporate Financing facility was SOFR (minimum of 0.00 %) plus 9.00 % as of December 31, 2022.
(2) The Acquisition Financing facility (Oportun RF, LLC) was amended and upsized several times in 2022 increasing the size of the facility to $ 119.5 million and amending the maturity date. The maturity date and interest rate of the Acquisition Financing facility was May 1, 2024 and SOFR (minimum of 0.00 %) plus 8.00 % as of December 31, 2022.
14
On February 10, 2023, the Acquisition Financing facility (Oportun RF, LLC) was further amended, including among other things, revising the interest rate to SOFR plus 11.00 % and adjusting the amortization schedule to defer $ 42.0 million in principal payments through July 2023, with final payment in October 2024.
On March 8, 2023, the Credit Card Warehouse (Oportun CCW Trust) was amended. This amendment, among other things, extends the revolving period by a year, to December 31, 2024, and reduces the commitment amount from $ 150.0 million to $ 120.0 million.
On March 10, 2023 (the “Second Amendment Closing Date”), the Company amended its Corporate Financing (Oportun Financial Corporation) facility by entering into an Amendment No. 2 (the “Second Amendment”) by and among the Company, as borrower, the subsidiaries of the Company party thereto as guarantors, certain funds associated with Neuberger Berman Specialty Finance as lenders, and Wilmington Trust, National Association, as administrative agent and collateral agent (the “Agent”), which amended the Credit Agreement, dated as of September 14, 2022 (as amended, supplemented or otherwise modified, including by the Second Amendment, the “Amended Credit Agreement”), by and among the Company, the lenders from time to time party thereto and the Agent.
On the Second Amendment Closing Date, the Company borrowed $ 20.8 million of incremental term loans (the “Incremental Tranche A-1 Loans”) and borrowed an additional $ 4.2 million of incremental term loans (the “Incremental Tranche A-2 Loans”) on March 27, 2023. Pursuant to the Second Amendment, the Company issued warrants (the “Warrants”) to the lenders providing the Incremental Tranche A-1 Loans to purchase 1,980,242 shares of the Company’s common stock at an exercise price of $ 0.01 per share. On March 27, 2023, in connection with the funding of the Incremental Tranche A-2 Loans, the Company issued Warrants to the lenders providing the Incremental Tranche A-2 Loans to purchase 116,485 shares of the Company’s common stock at an exercise price of $ 0.01 per share.
On May 5, 2023, under the Amended Credit Agreement, the Company borrowed an additional $ 25.0 million of incremental term loans (the "Incremental Tranche B Loans") and issued Warrants to the lenders to purchase 1,048,363 shares of the Company's common stock at an exercise price of $ 0.01 per share. The Company determined that the terms of the new debt instrument upon issuance of Tranche B was substantially different when compared to the Original Credit Agreement resulting in an insignificant net loss on debt extinguishment. Accordingly, the Company extinguished the carrying value of the Corporate Financing Facility prior to issuance of Tranche B and recorded the new Corporate Financing Facility upon issuance of Tranche B at fair value of $ 179.5 million. This resulted in an insignificant net loss on extinguishment.
On June 30, 2023, under the Amended Credit Agreement, the Company borrowed an additional $ 25.0 million of incremental term loans (the "Incremental Tranche C Loans") and issued Warrants to the lenders to purchase 1,048,363 shares of the Company's common stock at an exercise price of $ 0.01 per share.
The loans (the “Loans”) and other obligations under the Amended Credit Agreement are secured by the assets of the Company and certain of its subsidiaries guaranteeing the Loans, including pledges of the equity interests of certain subsidiaries that are directly or indirectly owned by the Company, subject to customary exceptions.
Following the Second Amendment Closing Date the Loans bear interest, at (a) an amount equal to 1-month term SOFR plus 9.00 % plus (b) an amount payable in cash or in kind, at the Company's option, equal to 3.00 %. The Loans are scheduled to mature on September 14, 2026, and are not subject to amortization. Certain prepayments of the Loans are subject to a prepayment premium.
See Note 10, Stockholders' Equity for additional information on the Warrants.
On October 20, 2023, in connection with the closing of a new private structured financing facility (the “Structured Financing Facility”), Oportun CL Trust 2023-A, as borrower, and Oportun, Inc. and Oportun CL Depositor, LLC, each as seller and depositor, respectively, entered into a Receivables Loan and Security Agreement (the “Receivables Loan and Security Agreement”) with certain lenders from time-to-time party thereto (the “Lenders”) and Wilmington Trust, National Association as administrative agent, paying agent and account bank, pursuant to which the borrower borrowed $ 197 million. Certain funds and affiliates of Castlelake, L.P. (“Castlelake”) participated as Lenders under the Structured Financing Facility. Borrowings under the Receivables Loan and Security Agreement accrue interest at a weighted average interest rate equal to 10.05 %.
As of September 30, 2023, and December 31, 2022, the Company was in compliance with all covenants and requirements of the Secured Financing, Acquisition and Corporate Financing facilities and asset-backed notes.
15
9. Other Liabilities
Other liabilities consist of the following:
September 30, December 31,
(in thousands) 2023 2022
Accounts payable $ 6,485 $ 9,670
Accrued compensation 10,822 12,502
Accrued expenses 22,157 26,193
Accrued interest 8,302 8,445
Amount due to whole loan buyer 5,794 3,073
Deferred tax liabilities — 30,575
Current tax liabilities 7,016 5,912
Other 3,135 3,658
Total other liabilities $ 63,711 $ 100,028
10. Stockholders' Equity
Preferred Stock - The Board has the authority, without further action by the Company's stockholders, to issue up to 100,000,000 shares of undesignated preferred stock with rights and preferences, including voting rights, designated from time to time by the Board. There were no shares of undesignated preferred stock issued or outstanding as of September 30, 2023 or December 31, 2022.
Common Stock - As of September 30, 2023 and December 31, 2022, the Company was authorized to issue 1,000,000,000 shares of common stock with a par value of $ 0.0001 per share. As of September 30, 2023, 34,502,195 and 34,230,172 shares were issued and outstanding, respectively, and 272,023 shares were held in treasury stock. As of December 31, 2022, 33,626,630 and 33,354,607 shares were issued and outstanding, respectively, and 272,023 shares were held in treasury stock.
Warrants - On March 10, 2023, pursuant to the Second Amendment of the Corporate Financing facility, the Company issued detachable Warrants to the lenders providing the Incremental Tranche A-1 Loans to purchase 1,980,242 shares of the Company’s common stock at an exercise price of $ 0.01 per share. On March 27, 2023, in connection with the funding of the Incremental Tranche A-2 Loans, the Company issued Warrants to the lenders providing the Incremental Tranche A-2 Loans to purchase 116,485 shares of the Company’s common stock at an exercise price of $ 0.01 per share. On May 5, 2023, in connection with the funding of the Incremental Tranche B Loans, the Company issued Warrants to the lenders providing the Incremental Tranche B loans to purchase 1,048,363 shares of the Company's common stock at an exercise price of $ 0.01 per share. On June 30, 2023, in connection with the funding of the Incremental Tranche C Loans, the Company issued Warrants to the lenders providing the Incremental Tranche C Loans to purchase 1,048,363 shares of the Company’s common stock at an exercise price of $ 0.01 per share.
See Note 8, Borrowings for additional information on the Second Amendment of the Corporate Financing facility.
11. Equity Compensation and Other Benefits
The Company's stock-based plans are described and informational disclosures are provided in the Notes to the Consolidated Financial Statements included in the Annual Report.
Stock-based Compensation - Total stock-based compensation expense included in the Condensed Consolidated Statements of Operations (Unaudited) is as follows:
Three Months Ended September 30, Nine Months Ended September 30,
(in thousands) 2023 2022 2023 2022
Technology and facilities $ 1,158 $ 1,739 $ 3,366 $ 5,175
Sales and marketing 19 37 62 106
Personnel 3,185 5,274 10,281 15,471
Total stock-based compensation (1)
$ 4,362 $ 7,050 $ 13,709 $ 20,752
(1) Amounts shown are net of $ 0.3 million and $ 1.1 million of capitalized stock-based compensation for the three and nine months ended September 30, 2023, respectively, and net of $ 0.6 million and $ 2.0 million of capitalized stock-based compensation for the three and nine months ended September 30, 2022, respectively.
As of September 30, 2023, and December 31, 2022, the Company’s total unrecognized compensation cost related to unvested stock-based option awards granted to employees was $ 3.2 million and $ 6.2 million, respectively, which will be recognized over a weighted-average vesting period of approximately 2.1 years and 2.6 years, respectively. As of September 30, 2023 and December 31, 2022, the Company's total unrecognized compensation cost related to unvested restricted stock unit awards granted to employees was $ 26.8 million and $ 51.6 million, respectively, which will be recognized over a weighted average vesting period of approximately 2.5 years and 2.7 years, respectively.
16
Cash flows from the tax shortfalls or benefits for tax deductions resulting from the exercise of stock options in comparison to the compensation expense recorded for those options are required to be classified as cash from financing activities. The Company recognized $ 3.8 million and $ 6.1 million of income tax benefit in its consolidated statement of operations related to stock-based compensation expense during the nine months ended September 30, 2023 and 2022, respectively. Additionally, the total income tax expense recognized in the income statement for share-based compensation exercises was $ 0.4 million and $ 3.0 million for the three and nine months ended September 30, 2023, respectively. The total income tax expense recognized in the income statement for share-based compensation exercises was $ 1.4 million and $ 2.4 million for the three and nine months ended September 30, 2022, respectively.
12. Revenue
Interest Income - Total interest income included in the Condensed Consolidated Statements of Operations (Unaudited) is as follows:
Three Months Ended September 30, Nine Months Ended September 30,
(in thousands) 2023 2022 2023 2022
Interest income
Interest on loans $ 238,824 $ 226,103 $ 707,052 $ 615,394
Fees on loans 4,434 6,012 14,288 16,613
Total interest income 243,258 232,115 721,340 632,007
Non-interest Income - Total non-interest income included in the Condensed Consolidated Statements of Operations (Unaudited) is as follows:
Three Months Ended September 30, Nine Months Ended September 30,
(in thousands) 2023 2022 2023 2022
Non-interest income
Gain on loan sales (loss)
$ 2,447 $ ( 6 ) $ 6,114 $ 5,708
Servicing fees 3,809 5,266 11,033 15,544
Subscription revenue 6,233 7,578 19,412 24,123
Other income 12,473 5,123 36,396 13,216
Total non-interest income $ 24,962 $ 17,961 $ 72,955 $ 58,591
13. Income Taxes
For the three and nine months ended September 30, 2023 and 2022, the Company calculates its year-to-date income tax expense (benefit) by applying the estimated annual effective tax rate to the year-to-date income from operations before income taxes and adjusts the income tax expense (benefit) for discrete tax items recorded in the period.
During the three and nine months ended September 30, 2023, the Company recorded income tax benefit of $ 16.2 million and $ 58.2 million, respectively, related to continuing operations, representing an effective income tax rate of 43.4 % and 29.7 %, respectively. Income tax expense (benefit) for the three and nine months ended September 30, 2022 was $( 6.5 ) million and $ 2.0 million, respectively, representing an effective income tax rate of 5.8 % and ( 2.9 )%, respectively.
Income tax benefit increased by $ 9.7 million or 148 %, from $ 6.5 million for the three months ended September 30, 2022 to $ 16.2 million benefit for the three months ended September 30, 2023, primarily as a result of having a larger pretax loss for the three months ended September 30, 2023. Income tax expense decreased by $ 60.2 million or 3078 %, from $ 2.0 million expense for the nine months ended September 30, 2022 to $( 58.2 ) million benefit for the nine months ended September 30, 2023, primarily as a result of having a larger pretax loss for the nine months ended September 30, 2023. The Company's effective tax rates for the three and nine months ended September 30, 2023 and 2022 differ from the statutory tax rates primarily due to the impacts of the R&D tax credit, exercise of stock-based awards, and the 2022 goodwill impairment adjustment not present in the current year.
It is reasonably possible that the balance of gross unrecognized tax benefits could change in the next twelve months, although the timing of the resolution and/or closure of audits is highly uncertain. Given the number of years remaining subject to examination and the number of matters being examined, the Company is unable to estimate a range at this time.
17
14. Fair Value of Financial Instruments
Financial Instruments at Fair Value
The table below compares the fair value of loans receivable and asset-backed notes to their contractual balances for the periods shown:
September 30, 2023 December 31, 2022
(in thousands) Unpaid Principal Balance Fair Value Unpaid Principal Balance Fair Value
Assets
Loans receivable - personal loans $ 2,812,213 $ 2,828,615 $ 2,967,266 $ 3,027,401
Loans receivable - credit cards 115,703 112,243 131,343 116,252
Total Loans Receivable at Fair Value $ 2,927,916 $ 2,940,858 $ 3,098,609 $ 3,143,653
Liabilities
Asset-backed notes 2,076,246 1,958,273 2,582,025 2,387,674
The Company calculates the fair value of the asset-backed notes using independent pricing services and broker price indications, which are based on quoted prices for identical or similar notes, which are Level 2 input measures.
18
The Company primarily uses a discounted cash flow model to estimate the fair value of Level 3 instruments based on the present value of estimated future cash flows. This model uses inputs that are inherently judgmental and reflect management’s best estimates of the assumptions a market participant would use to calculate fair value. The following tables present quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for Loans Receivable at Fair Value. The personal loans receivable balance at fair value as of September 30, 2023, consists of $ 2,702.4 million of unsecured personal loans receivable and $ 126.2 million of secured personal loans receivable.
September 30, 2023 December 31, 2022
Personal Loans Receivable
Minimum Maximum Weighted Average (2)
Minimum Maximum Weighted Average (2)
Remaining cumulative charge-offs (1)
7.52 % 50.89 % 11.61 % 5.06 % 51.45 % 9.86 %
Remaining cumulative prepayments (1)
— % 31.71 % 26.50 % — % 33.59 % 28.73 %
Average life (years) 0.07 1.41 0.92 0.05 1.52 1.01
Discount rate 11.15 % 11.15 % 11.15 % 11.34 % 11.34 % 11.34 %
(1) Figure disclosed as a percentage of outstanding principal balance.
(2) Unobservable inputs were weighted by outstanding principal balance, which are grouped by risk (type of customer, original loan maturity terms).
September 30, 2023 December 31, 2022
Credit Card Receivables Range Range
Remaining cumulative charge-offs (1)
20.05 % 22.80 %
Principal payment rate (1)
7.12 % 9.28 %
Average life (years) 0.99 0.69
Discount rate 11.15 % 14.84 %
(1) Figure disclosed as a percentage of outstanding principal balance.
The Company has derivative instruments in connection with its bank partnership program with Pathward, N.A. (formerly known as MetaBank, N.A.) related to excess interest proceeds it expects to receive on loans retained by Pathward, N.A. Based on the agreement underlying the bank partnership program, for all loans originated and retained by Pathward, Pathward receives a fixed interest rate. The Company bears the risk of credit loss and has the benefit of any excess interest proceeds after satisfying various obligations under the agreement. The fair value of the derivative instrument was $ 16.0 million as of September 30, 2023. The underlying cash flows were 21.8 million as of September 30, 2023. The fair value of the derivative instrument and underlying cash flows were not material as of December 31, 2022. The following table presents quantitative information about the significant unobservable inputs used for the Company’s Level 3 fair value measurements for derivative instruments presented within Other Assets in the Condensed Consolidated Balance Sheets (Unaudited):
September 30, 2023*
Low High Weighted Average
Remaining cumulative charge-offs 4.48 % 55.56 % 16.74 %
Remaining cumulative prepayments — % 67.55 % 48.01 %
Average life (years) 0.42 1.55 1.31
Discount rate 24.00 % 24.00 % 24.00 %
* Inputs as of December 31, 2022 were not disclosed as the balance was not yet material
Fair value adjustments related to financial instruments where the fair value option has been elected are recorded through earnings for the nine months ended September 30, 2023 and 2022. Certain unobservable inputs may (in isolation) have either a directionally consistent or opposite impact on the fair value of the financial instrument for a given change in that input. When multiple inputs are used within the valuation techniques for loans, a change in one input in a certain direction may be offset by an opposite change from another input.
For personal loans receivable, the Company developed an internal model to estimate the fair value of loans receivable held for investment. To generate future expected cash flows, the model combines receivable characteristics with assumptions about borrower behavior based on the Company’s historical loan performance. These cash flows are then discounted using a required rate of return that management estimates would be used by a market participant.
The Company tested the unsecured personal loan fair value model by comparing modeled cash flows to historical loan performance to ensure that the model was complete, accurate and reasonable for the Company’s use. The Company also engaged a third party to create an independent fair value estimate for the Loans Receivable at Fair Value, which provides a set of fair value marks using the Company’s historical loan performance data and whole loan sale prices to develop independent forecasts of borrower behavior.
For credit card receivables, the Company uses historical data to derive assumptions about certain loan portfolio characteristics such as principal payment rates, interest yields and fee yields. Similar to the model used for personal loans receivable, the Company engaged a third party to create an independent fair value estimate, which provides a range of fair values that are compared for reasonableness.
For the derivative, the Company uses a base set of cash flows derived from historical data and management assumptions. From this base set of cash flows, funds that are projected to be released to the Company according to the contractual terms outlined in the waterfall agreement are
19
calculated on an aggregate basis then discounted at a rate that is representative of equity yield.
The table below presents a reconciliation of Loans Receivable at Fair Value on a recurring basis using significant unobservable inputs:
Three Months Ended September 30, Nine Months Ended September 30,
(in thousands) 2023 2022 2023 2022
Balance – beginning of period $ 2,985,129 $ 2,854,594 $ 3,143,653 $ 2,386,807
Principal disbursements 505,846 710,002 1,464,311 2,429,837
Principal payments from customers ( 450,536 ) ( 453,054 ) ( 1,349,465 ) ( 1,525,126 )
Gross charge-offs ( 90,610 ) ( 79,485 ) ( 285,537 ) ( 207,919 )
Net increase (decrease) in fair value ( 8,971 ) ( 40,723 ) ( 32,104 ) ( 92,265 )
Balance – end of period $ 2,940,858 $ 2,991,334 $ 2,940,858 $ 2,991,334
As of September 30, 2023, the aggregate fair value of loans that are 90 days or more past due and in non-accrual status was $ 6.3 million, and the aggregate unpaid principal balance for loans that are 90 days or more past due was $ 40.7 million. As of December 31, 2022, the aggregate fair value of loans that are 90 days or more past due and in non-accrual status was $ 4.1 million, and the aggregate unpaid principal balance for loans that are 90 days or more past due was $ 35.2 million.
Pursuant to the Second Amendment of the Corporate Financing facility, the Company issued detachable Warrants to the lenders. See Note 8, Borrowings for additional information on the Second Amendment of the Corporate Financing facility and Note 10, Stockholders' Equity for additional information on the Warrants. The fair value of the of non-recurring (Level 3) Warrants to purchase shares of the Company’s common stock were estimated using a Black Scholes valuation model with the following significant unobservable inputs at the date of issuance:
Range
Expected Term (years) 5.0
Risk free rate 3.41 % - 4.13 %
Expected Volatility 72.00 % - 78.00 %
Financial Instruments Disclosed But Not Carried at Fair Value
The following table presents the carrying value and estimated fair values of financial assets and liabilities disclosed but not carried at fair value and the level within the fair value hierarchy:
September 30, 2023
Carrying value Estimated fair value Estimated fair value
(in thousands) Level 1 Level 2 Level 3
Assets
Cash and cash equivalents $ 81,886 $ 81,886 $ 81,886 $ — $ —
Restricted cash 117,759 117,759 117,759 — —
Loans held for sale (Note 5) 624 679 — — 679
Liabilities
Accounts payable 6,485 6,485 6,485 — —
Secured financing (Note 8) 424,518 415,343 — 415,343 —
Asset-backed borrowings at amortized cost (Note 8) (1)
240,995 240,995 — — 240,995
Acquisition and corporate financing (Note 8) 296,849 296,741 — 296,741 —
(1) As of September 30, 2023, the Company estimates the carrying value of asset-backed borrowings at amortized cost to approximate their fair value due to the short period of time since origination of the underlying collateral.
December 31, 2022
Carrying value Estimated fair value Estimated fair value
(in thousands) Level 1 Level 2 Level 3
Assets
Cash and cash equivalents $ 98,817 $ 98,817 $ 98,817 $ — $ —
Restricted cash 105,000 105,000 105,000 — —
Liabilities
Accounts payable 9,670 9,670 9,670 — —
Secured financing (Note 8) 320,000 306,574 — 306,574 —
Acquisition and corporate financing (Note 8) 235,679 233,166 — 233,166 —
20
The Company uses the following methods and assumptions to estimate fair value:
• Cash, cash equivalents, restricted cash and accounts payable ‑ The carrying values of certain of the Company’s financial instruments, including cash and cash equivalents, restricted cash and accounts payable, approximate Level 1 fair values of these financial instruments due to their short-term nature.
• Loans held for sale ‑ The fair values of loans held for sale are based on a negotiated agreement with the purchaser.
• Secured financing, acquisition and corporate financing ‑ The fair values of the secured financing, and acquisition and corporate financing facilities have been calculated using discount rates equivalent to the weighted-average market yield of comparable debt securities, which is a Level 2 input measure.
• Asset-backed borrowings at amortized cost ‑ The fair values of the asset-backed borrowings at amortized cost have been calculated by discounting the contractual cash flows at the interest rate the Company estimates such arrangement would bear if executed in the current market, which is a Level 3 input measure.
There were no transfers in or out of Level 3 assets and liabilities for the three and nine months ended September 30, 2023 and 2022 and the year ended December 31, 2022.
15. Leases, Commitments and Contingencies
Leases - The Company’s leases are primarily for real property consisting of retail locations and office space and have remaining lease terms of 6 years or less.
The Company has elected the practical expedient to keep leases with terms of 12 months or less off the balance sheet as no recognition of a lease liability and a right-of-use asset is required. Operating lease expense is recognized on a straight-line basis over the lease term in "Technology and facilities" in the Condensed Consolidated Statements of Operations (Unaudited).
All of the Company’s existing lease arrangements are classified as operating leases. At the inception of a contract, the Company determines if the contract is or contains a lease. At the commencement date of a lease, the Company recognizes a lease liability equal to the present value of the lease payments and a right-of-use asset representing the Company's right to use the underlying asset for the duration of the lease term. The Company’s leases include options to extend or terminate the arrangement at the end of the original lease term. The Company generally does not include renewal or termination options in its assessment of the leases unless extension or termination for certain assets is deemed to be reasonably certain. Variable lease payments and short-term lease costs were deemed immaterial. The Company’s leases do not provide an explicit rate. The Company uses its contractual borrowing rate to determine lease discount rates.
As of September 30, 2023, maturities of lease liabilities, excluding short-term leases and leases on a month-to-month basis, were as follows:
(in thousands) Operating Leases
Lease expense
2023 (remaining three months) $ 3,291
2024 12,586
2025 10,655
2026 4,572
2027 1,535
2028 342
Thereafter 10
Total lease payments 32,991
Imputed interest ( 2,096 )
Total leases $ 30,895
Weighted average remaining lease term 2.8 years
Weighted average discount rate 4.47 %
21
As of December 31, 2022, maturities of lease liabilities, excluding short-term leases and leases on a month-to-month basis, were as follows:
(in thousands) Operating Leases
Lease expense
2023 13,879
2024 11,940
2025 9,969
2026 3,918
2027 1,032
Thereafter 25
Total lease payments 40,763
Imputed interest ( 2,816 )
Total leases $ 37,947
Weighted average remaining lease term 3.2 years
Weighted average discount rate 4.06 %
Rental expenses under operating leases for the three and nine months ended September 30, 2023, were $ 4.3 million, and $ 13.4 million, respectively, and for the three and nine months ended September 30, 2022, were $ 4.2 million, and $ 14.2 million, respectively.
Purchase Commitments ‑ The Company has commitments to purchase information technology and communication services in the ordinary course of business, with various terms through 2027. These amounts are not reflective of the Company’s entire anticipated purchases under the related agreements; rather, they are determined based on the non-cancelable amounts to which the Company is contractually obligated. The Company’s purchase obligations are $ 10.2 million for the remainder of 2023, $ 27.7 million in 2024, $ 18.8 million in 2025, $ 3.3 million in 2026 and $ 1.0 million in 2027.
Bank Partnership Program and Servicing Agreement - The Company entered into a bank partnership program with Pathward, N.A. on August 11, 2020. In accordance with the agreements underlying the bank partnership program, Oportun has a commitment to purchase an increasing percentage of program loans originated by Pathward based on thresholds specified in the agreements. Lending under the partnership was launched in August of 2021 and as of September 30, 2023, the Company has a commitment to purchase an additional $ 17.7 million of program loans based on originations through September 30, 2023.
Whole Loan Sale Program ‑ Through March 4, 2022, the Company had a commitment to sell to a third-party institutional investor 10 % of its unsecured loan originations that satisfy certain eligibility criteria, and an additional 5 % at the Company’s sole option. The Company chose not to renew the arrangement and allowed the agreement to expire on its terms on March 4, 2022. In November 2022, the Company entered into a forward flow whole loan sale agreement with an institutional investor. Pursuant to this agreement, the Company has a commitment to sell a minimum of $ 2.0 million of its unsecured loan originations each month, with an option to sell an additional $ 4.0 million each month, over an approximately one-year period, subject to certain eligibility criteria. For details regarding the whole loan sale programs, refer to Note 5, Loans Held for Sale and Loans Sold .
Unfunded Loan and Credit Card Commitments - Unfunded loan and credit card commitments at September 30, 2023 and December 31, 2022 were $ 44.7 million and $ 45.0 million, respectively. WebBank has a direct obligation to borrowers to fund such credit card commitments subject to the respective account agreements with such borrowers; however, pursuant to the Receivables Purchase Agreement between WebBank and Oportun, Inc., the Company has the obligation to purchase receivables from WebBank representing these unfunded amounts.
Mexico Value-added Tax - In October 2023, the Company's Mexico subsidiary received notice from Mexico's Servicio de Administración Tributaria, the Mexican federal tax authority, for claims related to the alleged underpayment of value-added tax, including inflationary adjustments, fines and penalties for tax years 2017-2019. The Company disputes that there were underpayments in any of those years, and intends to pursue all available administrative and legal avenues of appeal to assert its position. No accrual related to this matter has been recorded as of September 30, 2023, as the Company believes it is not probable to be incurred. However, it is reasonably possible the Company will be unsuccessful in asserting at least some of these claims, and for those claims, the Company believes it may be exposed to a liability ranging from zero to $ 1.5 million, consisting of $ 0.5 million of value-added tax and $ 1.0 million of inflationary adjustments, fines and penalties. These estimates are subject to change based on the results of the administrative and legal appeal processes, however, timing of the resolution of this issue is unknown.
Litigation
From time to time, the Company may bring or be subject to other legal proceedings and claims in the ordinary course of business, including legal proceedings with third parties asserting infringement of their intellectual property rights, consumer litigation, and regulatory proceedings. The Company is not presently a party to any other legal proceedings that, if determined adversely to the Company, would individually or taken together have a material adverse effect on its business, financial condition, cash flows or results of operations.
See Part II. Item 1. Legal Proceedings for additional information regarding legal proceedings in which the Company is involved.
22
16. Related Party Transactions
On September 14, 2022, the Company entered into an agreement to borrow $ 150.0 million of a senior secured term loan with certain funds associated with Neuberger Berman Specialty Finance ("Neuberger"). On March 10, 2023, the Company upsized and amended its Corporate Financing facility and borrowed an additional $ 75.0 million over four separate tranches from March 10, 2023 to June 30, 2023. In connection with the additional $ 75.0 million, the Company issued warrants to the lenders with each tranche to purchase a total of 4,193,453 shares of its common stock at an exercise price of $ 0.01 per share (the "Warrants"). Following the issuance of the Warrants, Neuberger is now deemed to be a beneficial owner of greater than ten percent of the Company's outstanding stock pursuant to generally accepted accounting principles. See Note 8, Borrowings for additional information on the Second Amendment of the Corporate Financing facility and Note 10, Stockholders' Equity for additional information on the Warrants.
In addition, on June 16, 2023, the Company entered into a forward flow whole loan sale agreement with Neuberger. Pursuant to this agreement, the Company has agreed to sell up to $ 300.0 million of its personal loan originations over the next twelve months. The Company will continue to service these loans upon transfer of the receivables. As part of this agreement, during the three and nine months ended September 30, 2023 the Company transferred loans receivable totaling $ 120.0 million and $ 145.0 million, respectively. See Note 8, Borrowings - Asset-backed borrowings at amortized cost for additional information on the forward flow whole loan sale agreement.
For the three and nine months ended September 30, 2023, the Company recorded interest expense under these agreements of $ 14.5 million and $ 29.9 million, respectively, primarily related to the Corporate Financing facility. The expected cash flows are used to calculate interest expense on the secured borrowing, using the effective interest method. The Company also recorded $ 6.7 million and $ 6.9 million of interest income in the Company's Condensed Consolidated Statements of Operations (Unaudited) for the three and nine months ended September 30, 2023 related to transferred loans.
Loans receivable at fair value underlying the secured borrowing with Neuberger was $ 138.9 million as of September 30, 2023. The Company had Asset-backed borrowings at amortized costs of $ 140.5 million and corporate financing of $ 202.5 million due to Neuberger as of September 30, 2023. The Company also had an insignificant amount of Interest and fee receivable, net and Other liabilities in its Condensed Consolidated Balance Sheets (Unaudited) as of September 30, 2023 related to these transactions.
The Company believes that it has executed all the transactions described herein on terms no less favorable to it than it could have obtained from unaffiliated third parties.
17. Subsequent Events
On November 6, 2023, the Company announced that it is taking a series of measures to streamline its operations, including reducing the size of its corporate staff by approximately 18 %, impacting approximately 185 employees, and reducing its expenditures on external contractors. In relation to these and other personnel related activities, management expects to incur non-recurring, pre-tax charges of $ 7 to $ 8 million in the fourth quarter of 2023.
23
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.