FAIR VALUE OF ASSETS AND LIABILITIES | Fair Value of Assets and Liabilities Prosper measures the fair value of assets and liabilities in accordance with its fair value hierarchy which prioritizes information used to measure fair value and the effect of fair value measurements on earnings and provides for enhanced disclosures determined by the level within the hierarchy of information used in the valuation. The Company applies this framework whenever other standards require (or permit) assets or liabilities to be measured at fair value. Assets and liabilities carried at fair value on the balance sheets are classified among three levels based on the observability of the inputs used to determine fair value: Level 1 — The valuation is based on quoted prices in active markets for identical instruments. Level 2 — The valuation is based on observable inputs such as quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation methodologies for which all significant assumptions are observable in the market. Level 3 — The valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the instrument. Level 3 valuations are typically performed using pricing models, discounted cash flow methodologies, or similar methodologies, which incorporate management’s own estimates of assumptions that market participants would use in pricing the instrument or valuations that require significant management judgment or estimation. Fair values of assets or liabilities are determined based on the fair value hierarchy, which requires an entity to maximize the use of quoted prices and observable inputs and to minimize the use of unobservable inputs when measuring fair value. Various valuation methodologies are utilized, depending on the nature of the financial instrument, including the use of market prices for identical or similar instruments, or discounted cash flow models. When possible, active and observable market data for identical or similar financial instruments are utilized. Alternatively, fair value is determined using assumptions that management believes a market participant would use in pricing the asset or liability. Prosper did not transfer any assets or liabilities in or out of Level 3 for the six months ended June 30, 2022 or June 30, 2021. Financial Instruments Recorded at Fair Value The fair value of the Borrower Loans, Loans Held for Sale, Notes, Servicing Assets and Liabilities and loan trailing fee liability are estimated using discounted cash flow methodologies based upon a set of valuation assumptions. The primary assumptions used in the discounted cash flow model include default and prepayment rates primarily derived from historical performance and discount rates applied to each credit grade based on the perceived credit risk of each credit grade. The fair value of the Credit Card derivative asset is also estimated using a discounted cash flow model using certain assumptions. The key assumptions used in the valuation include default and prepayment rates derived primarily from relevant market data, adjusted as necessary based on the perceived credit risk of the underlying cardholder. In addition, discount rates based on estimates of the rates of return that investors would require when investing in similar credit card portfolios are applied to the individual freestanding derivatives. The Convertible Preferred Stock Warrant Liability is valued using a Black-Scholes option pricing model. Refer to Note 12 for further details. The following tables present the fair value hierarchy for assets and liabilities measured at fair value (in thousands): June 30, 2022 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Loans Held for Sale at Fair Value $ — $ — $ 312,693 $ 312,693 Borrower Loans, at Fair Value — — 301,893 301,893 LIBOR rate swaption (Note 10) — 466 — 466 Servicing Assets — — 10,323 10,323 Credit Card derivative (Note 5) — — 4,861 4,861 Total Assets $ — $ 466 $ 629,770 $ 630,236 Liabilities: Notes, at Fair Value $ — $ — $ 300,521 $ 300,521 Convertible Preferred Stock Warrant Liability — — 173,455 173,455 Loan trailing fee liability (Note 9) — — 2,574 2,574 Credit card servicing obligation liability (Note 5) — — 1,246 1,246 Total Liabilities $ — $ — $ 477,796 $ 477,796 December 31, 2021 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Loans Held for Sale at Fair Value $ — $ — $ 243,170 $ 243,170 Borrower Loans, at Fair Value — — 267,626 267,626 LIBOR rate swaption — 66 — 66 Servicing Assets — — 8,761 8,761 Total Assets $ — $ 66 $ 519,557 $ 519,623 Liabilities: Notes, at Fair Value $ — $ — $ 265,985 $ 265,985 Convertible Preferred Stock Warrant Liability — — 250,941 250,941 Loan trailing fee liability (Note 9) — — 2,161 2,161 Total Liabilities $ — $ — $ 519,087 $ 519,087 As PMI’s Borrower Loans, Loans Held for Sale, Notes, Convertible Preferred Stock Warrant Liability, Servicing Assets and Liability, credit card derivative and loan trailing fee liability do not trade in an active market with readily observable prices, the Company uses significant unobservable inputs to measure the fair value of these assets and liabilities. Financial instruments are categorized in the Level 3 valuation hierarchy based on the significance of unobservable factors in the overall fair value measurement. These fair value estimates may also include observable, actively quoted components derived from external sources. As a result, gains and losses for assets and liabilities within the Level 3 category may include changes in fair value that were attributable to both observable and unobservable inputs. Prosper did not transfer any assets or liabilities in or out of Level 3 for the six months ended June 30, 2022 and June 30, 2021. Significant Unobservable Inputs The following tables present quantitative information about the ranges of significant unobservable inputs used for the Company’s Level 3 fair value measurements at June 30, 2022 and December 31, 2021: Range Borrower Loans, Loans Held for Sale and Notes: June 30, 2022 December 31, 2021 Discount rate 5.1% - 15.3% 4.2% - 14.3% Default rate 2.0% - 15.3% 2.0% - 14.1% Range Servicing Assets: June 30, 2022 December 31, 2021 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 0.5% - 14.5% 1.5% - 14.1% Prepayment rate 2.2% - 39.1% 10.2% - 32.3% Market servicing rate (1) (2) 0.648% - 0.842% 0.648% - 0.842% (1) Servicing assets associated with loans enrolled in a relief program offered by the Company in response to the COVID-19 pandemic as of June 30, 2022 and December 31, 2021 were measured using a market servicing rate assumption of 84.2 basis points. This rate was estimated using a multiplier consistent with observable market rates for other loan types, applied to the base market servicing rate assumption of 64.8 basis points. (2) Excludes collection fees that would be passed on to a hypothetical third-party servicer. As of June 30, 2022 and December 31, 2021, the market rate for collection fees and non-sufficient fund fees was assumed to be 6 basis points and 6 basis points, respectively, for a total market servicing rate range of 70.8 - 90.2 basis points and 70.8 - 90.2 basis points, respectively. Range Credit Card Derivative and Servicing Obligation Liability: June 30, 2022 Discount rate on Prosper Allocations 25.6% Discount rate on Coastal Program Fee 9.5% Default rate 7.9% - 16.2% Prepayment rate 9.1% - 17.0% Market servicing rate 2.0% Range Loan Trailing Fee Liability: June 30, 2022 December 31, 2021 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 0.5% - 14.5% 1.5% - 14.1% Prepayment rate 2.2% - 39.1% 10.2% - 32.3% At June 30, 2022 and December 31, 2021, the discounted cash flow methodology used to estimate the Notes fair values used the same projected cash flows as the related Borrower Loans. Changes in Level 3 Fair Value Assets and Liabilities on a Recurring Basis The following tables present additional information about Level 3 Borrower Loans, Loans Held for Sale, Notes and Certificates Issued by Securitization Trust measured at fair value on a recurring basis (in thousands): Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held For Sale Notes Total Balance at January 1, 2022 $ 267,626 $ 243,170 $ (265,985) $ 244,811 Purchase of Borrower Loans/Issuance of Notes 143,785 1,292,648 (144,310) 1,292,123 Principal repayments (96,956) (83,180) 97,729 (82,407) Borrower Loans sold to third parties (824) (1,130,873) — (1,131,697) Other changes 153 359 (112) 400 Change in fair value (11,891) (9,431) 12,157 (9,165) Balance at June 30, 2022 $ 301,893 $ 312,693 $ (300,521) $ 314,065 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Certificates Issued by Securitization Trust Total Balance at January 1, 2021 $ 378,263 $ 274,621 $ (208,379) $ (22,917) $ 421,588 Purchase of Borrower Loans/Issuance of Notes 107,609 792,674 (108,203) — 792,080 Principal repayments (145,982) (73,454) 81,042 10,893 (127,501) Borrower Loans sold to third parties (1,724) (743,334) — — (745,058) Other changes (1,192) (267) 219 72 (1,168) Change in fair value 1,965 (285) (720) (3,343) (2,383) Balance at June 30, 2021 $ 338,939 $ 249,955 $ (236,041) $ (15,295) $ 337,558 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held For Sale Notes Total Balance at April 1, 2022 $ 281,624 $ 284,123 $ (280,674) $ 285,073 Purchase of Borrower Loans/Issuance of Notes 76,891 803,326 (76,581) 803,636 Principal repayments (48,746) (43,734) 48,977 (43,503) Borrower Loans sold to third parties (489) (724,595) — (725,084) Other changes 90 79 (159) 10 Change in fair value (7,477) (6,506) 7,916 (6,067) Balance at June 30, 2022 $ 301,893 $ 312,693 $ (300,521) $ 314,065 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held For Sale Notes Certificates Issued by Securitization Trust Total Balance at April 1, 2021 $ 351,101 $ 240,379 $ (218,494) $ (19,726) $ 353,260 Purchase of Borrower Loans/Issuance of Notes 58,651 386,440 (58,342) — 386,749 Principal repayments (70,592) (38,583) 41,254 5,408 (62,513) Borrower Loans sold to third parties (715) (338,506) — — (339,221) Other changes (523) (132) 32 39 (584) Change in fair value 1,017 357 (491) (1,016) (133) Balance at June 30, 2021 $ 338,939 $ 249,955 $ (236,041) $ (15,295) $ 337,558 The following tables present additional information about Level 3 Servicing Assets measured at fair value on a recurring basis for the three and six month periods ending June 30, 2022 and 2021 (in thousands): Servicing Assets Balance at January 1, 2022 $ 8,761 Additions 5,677 Less: Changes in fair value (4,115) Balance at June 30, 2022 $ 10,323 Servicing Assets Balance at January 1, 2021 $ 9,242 Additions 3,779 Less: Changes in fair value (4,077) Balance at June 30, 2021 $ 8,944 Servicing Assets Balance at April 1, 2022 $ 8,680 Additions 3,696 Less: Changes in fair value (2,053) Balance at June 30, 2022 $ 10,323 Servicing Assets Balance at April 1, 2021 9,248 Additions 1,760 Less: Changes in fair value (2,064) Balance at June 30, 2021 $ 8,944 The following tables present additional information about Level 3 Credit Card derivative measured at fair value on a recurring basis for the three and six month periods ending June 30, 2022 and 2021 (in thousands): Credit Card Derivative Balance at January 1, 2022 $ 7 Changes in fair value 4,438 Net settlements 416 Balance at June 30, 2022 $ 4,861 Credit Card Derivative Balance at April 1, 2022 $ 885 Changes in fair value 3,335 Net settlements 641 Balance at June 30, 2022 $ 4,861 The following tables present additional information about the Level 3 Convertible Preferred Stock Warrant Liability measured at fair value on a recurring basis for the three and six month periods ending June 30, 2022 and 2021 (in thousands): Convertible Preferred Stock Balance as of January 1, 2022 $ 250,941 Change in fair value (77,486) Balance as of June 30, 2022 $ 173,455 Convertible Preferred Stock Balance as of January 1, 2021 $ 112,319 Change in fair value 50,117 Balance as of June 30, 2021 $ 162,436 Convertible Preferred Stock Balance as of April 1, 2022 $ 217,530 Change in fair value (44,075) Balance as of June 30, 2022 $ 173,455 Convertible Preferred Stock Balance as of April 1, 2021 $ 156,750 Change in fair value 5,686 Balance as of June 30, 2021 $ 162,436 Loan Trailing Fee The fair value of the Loan Trailing Fee represents the present value of the expected monthly Loan Trailing Fee payments, which takes into consideration certain assumptions related to expected prepayment rates and default rates using a discounted cash flow model. The assumptions used are the same as those used for the valuation of Servicing Assets, as described below. The following tables present additional information about the Level 3 Loan Trailing Fee Liability measured at fair value on a recurring basis for the three and six month periods ending June 30, 2022 and 2021 (in thousands): Loan Trailing Fee Liability Balance at January 1, 2022 $ 2,161 Issuances 1,322 Cash Payment of Loan Trailing Fee (1,010) Change in Fair Value 101 Balance at June 30, 2022 $ 2,574 Loan Trailing Fee Liability Balance at January 1, 2021 $ 2,233 Issuances 817 Cash Payment of Loan Trailing Fee (1,066) Change in Fair Value 161 Balance at June 30, 2021 $ 2,145 Loan Trailing Fee Liability Balance at April 1, 2022 $ 2,194 Issuances 820 Cash Payment of Loan Trailing Fee (500) Change in Fair Value 60 Balance at June 30, 2022 $ 2,574 Loan Trailing Fee Liability Balance at April 1, 2021 2,189 Issuances 407 Cash Payment of Loan Trailing Fee (522) Change in Fair Value 71 Balance at June 30, 2021 $ 2,145 Significant Recurring Level 3 Fair Value Input Sensitivity Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at June 30, 2022 and December 31, 2021 for Borrower Loans and Loans Held for Sale are presented in the following table (in thousands, except percentages). Borrower Loans and Loans Held for Sale June 30, 2022 December 31, 2021 Fair value, using the following assumptions: $ 614,586 $ 510,796 Weighted-average discount rate 6.88 % 5.64 % Weighted-average default rate 10.17 % 10.08 % Fair value resulting from: 100 basis point increase in discount rate $ 608,392 $ 505,732 200 basis point increase in discount rate $ 602,356 $ 500,763 Fair value resulting from: 100 basis point decrease in discount rate $ 620,943 $ 516,064 200 basis point decrease in discount rate $ 627,469 $ 521,437 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 608,974 $ 506,362 Applying a 1.2 multiplier to default rate $ 603,400 $ 501,921 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 620,233 $ 515,326 Applying a 0.8 multiplier to default rate $ 625,918 $ 519,851 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at June 30, 2022 and December 31, 2021 for Notes are presented in the following table (in thousands, except percentages). Notes June 30, 2022 December 31, 2021 Fair value, using the following assumptions: $ 300,521 $ 265,985 Weighted-average discount rate 7.21 % 5.76 % Weighted-average default rate 11.43 % 10.70 % Fair value resulting from: 100 basis point increase in discount rate $ 297,488 $ 263,326 200 basis point increase in discount rate $ 294,532 $ 260,735 Fair value resulting from: 100 basis point decrease in discount rate $ 303,635 $ 268,714 200 basis point decrease in discount rate $ 306,831 $ 271,516 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 297,760 $ 263,644 Applying a 1.2 multiplier to default rate $ 295,017 $ 261,318 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 303,300 $ 268,340 Applying a 0.8 multiplier to default rate $ 306,098 $ 270,711 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at June 30, 2022 and December 31, 2021 for Servicing Assets is presented in the following table (in thousands, except percentages). Servicing Assets June 30, 2022 December 31, 2021 Fair value, using the following assumptions $ 10,323 $ 8,761 Weighted-average market servicing rate 0.650 % 0.650 % Weighted-average prepayment rate 20.90 % 20.82 % Weighted-average default rate 13.82 % 12.54 % Fair value resulting from: Market servicing rate increase of 0.025% $ 9,662 $ 8,203 Market servicing rate decrease of 0.025% $ 10,984 $ 9,320 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 10,080 $ 8,568 Applying a 0.9 multiplier to prepayment rate $ 10,569 $ 8,957 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 10,178 $ 8,646 Applying a 0.9 multiplier to default rate $ 10,468 $ 8,878 Credit Card Derivative Asset June 30, 2022 Fair value, using the following assumptions: $ 4,861 Discount rate on Prosper Allocations 25.61 % Discount rate on Coastal Program Fee 9.54 % Weighted-average prepayment rate 11.98 % Weighted-average default rate 13.29 % Fair value resulting from: 100 basis point increase in both discount rates $ 4,818 200 basis point increase in both discount rates $ 4,777 Fair value resulting from: 100 basis point decrease in both discount rates $ 4,902 200 basis point decrease in both discount rates $ 4,945 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 4,764 Applying a 0.9 multiplier to prepayment rate $ 4,956 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 3,890 Applying a 0.9 multiplier to default rate $ 5,854 These sensitivities are hypothetical and should be evaluated with care. The effect on fair value of a variation in assumptions generally cannot be determined because the relationship of the change in assumptions to the fair value may not be linear. Additionally, the impact of a variation in a particular assumption on the fair value is calculated while holding other assumptions constant. In reality, changes in one factor may lead to changes in other factors, which could impact the above hypothetical effects. Assets and Liabilities Not Recorded at Fair Value The following table presents the fair value hierarchy for assets, and liabilities not recorded at fair value (in thousands): June 30, 2022 Carrying Amount Level 1 Inputs Level 2 Inputs Level 3 Inputs Balance at Fair Value Assets: Cash and Cash Equivalents $ 55,118 $ 55,118 $ — $ — $ 55,118 Restricted Cash - Cash and Cash Equivalents 171,471 171,471 — — 171,471 Restricted Cash - Certificates of Deposit 4,878 — 4,878 — 4,878 Accounts Receivable 2,558 — 2,558 — 2,558 Total Assets $ 234,025 $ 226,589 $ 7,436 $ — $ 234,025 Liabilities: Accounts Payable and Accrued Liabilities $ 35,586 $ — $ 35,586 $ — $ 35,586 Payable to Investors 157,633 — 157,633 — 157,633 Warehouse Lines 274,468 — 274,159 — 274,159 Total Liabilities $ 467,687 $ — $ 467,378 $ — $ 467,378 December 31, 2021 Carrying Amount Level 1 Inputs Level 2 Inputs Level 3 Inputs Balance at Fair Value Assets: Cash and Cash Equivalents $ 67,700 $ 67,700 $ — $ — $ 67,700 Restricted Cash - Cash and Cash Equivalents 163,047 163,047 — — 163,047 Restricted Cash - Certificates of Deposit 4,878 — 4,878 — 4,878 Accounts Receivable 1,054 — 1,054 — 1,054 Total Assets $ 236,679 $ 230,747 $ 5,932 $ — $ 236,679 Liabilities: Accounts Payable and Accrued Liabilities $ 25,790 $ — $ 25,790 $ — $ 25,790 Payable to Investors 152,794 — 152,794 — 152,794 Warehouse Lines 209,275 — 211,177 — 211,177 Paycheck Protection Program loan (Note 10) 8,590 — 8,556 — 8,556 Total Liabilities $ 396,449 $ — $ 398,317 $ — $ 398,317 The estimated fair values of Cash and Cash Equivalents, Restricted Cash, Accounts Receivable, Accounts Payable and Accrued Liabilities and Payable to Investors approximate their carrying values because of their short-term nature. |
FAIR VALUE OF ASSETS AND LIABILITIES | Fair Value of Assets and Liabilities PFL has elected to record certain financial instruments at fair value on the balance sheet. PFL classifies Borrower Loans, Loans Held for Sale and Notes as financial instruments and assesses their fair value each on a quarterly basis for financial statement presentation purposes. Gains and losses on these financial instruments are shown separately on the condensed consolidated statements of operations. As of June 30, 2022 and December 31, 2021, the discounted cash flow methodology used to estimate the Notes fair values used the same projected cash flows as the related Borrower Loans. As demonstrated in the table below, the fair value adjustments for Borrower Loans were largely offset by the fair value adjustments of the Notes due to the borrower payment dependent design of the Notes and because the principal balances of the Borrower Loans approximated the principal balances of the Notes. Assets and liabilities carried at fair value on the balance sheets are classified among three levels based on the observability of the inputs used to determine fair value: Level 1 — The valuation is based on quoted prices in active markets for identical instruments. Level 2 — The valuation is based on observable inputs such as quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation methodologies for which all significant assumptions are observable in the market. Level 3 — The valuation is based on unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the instrument. Level 3 valuations are typically performed using pricing models, discounted cash flow methodologies, or similar methodologies, which incorporate management’s own estimates of assumptions that market participants would use in pricing the instrument or valuations that require significant management judgment or estimation. Fair values of assets or liabilities are determined based on the fair value hierarchy, which requires an entity to maximize the use of quoted prices and observable inputs and to minimize the use of unobservable inputs when measuring fair value. Various valuation methodologies are utilized, depending on the nature of the financial instrument, including the use of market prices for identical or similar instruments, or discounted cash flow models. When possible, active and observable market data for identical or similar financial instruments are utilized. Alternatively, fair value is determined using assumptions that management believes a market participant would use in pricing the asset or liability. PFL did not transfer any assets or liabilities in or out of Level 3 for the six months ended June 30, 2022 or 2021. Financial Instruments Recorded at Fair Value The fair value of the Borrower Loans and Notes are estimated using discounted cash flow methodologies based upon a set of valuation assumptions. The primary cash flow assumptions used to value such Borrower Loans and Notes include default and prepayment rates derived primarily from historical performance and discount rates that reflect estimates of the rates of return that investors would require when investing in financial instruments with similar characteristics. The following tables present the fair value hierarchy for assets and liabilities measured at fair value (in thousands): June 30, 2022 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans, at Fair Value $ — $ — $ 301,893 $ 301,893 Servicing Assets — — 11,699 11,699 Total Assets $ — $ — $ 313,592 $ 313,592 Liabilities: Notes, at Fair Value $ — $ — $ 300,521 $ 300,521 Loan Trailing Fee Liability — — 2,574 2,574 Total Liabilities $ — $ — $ 303,095 $ 303,095 December 31, 2021 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans, at Fair Value $ — $ — $ 267,626 $ 267,626 Servicing Assets — — 9,796 9,796 Total Assets $ — $ — $ 277,422 $ 277,422 Liabilities: Notes, at Fair Value $ — $ — $ 265,985 $ 265,985 Loan Trailing Fee Liability — — 2,161 2,161 Total Liabilities $ — $ — $ 268,146 $ 268,146 As PFL’s Borrower Loans, Notes, Servicing Assets and loan trailing fee liability do not trade in an active market with readily observable prices, PFL uses significant unobservable inputs to measure the fair value of these assets and liabilities. Financial instruments are categorized in the Level 3 valuation hierarchy based on the significance of unobservable factors in the overall fair value measurement. These fair value estimates may also include observable, actively quoted components derived from external sources. As a result, the realized and unrealized gains and losses for assets and liabilities within the Level 3 category may include changes in fair value that were attributable to both observable and unobservable inputs. Significant Unobservable Inputs The following tables present quantitative information about the significant unobservable inputs used for PFL’s Level 3 fair value measurements at the dates presented: Range Borrower Loans and Notes June 30, 2022 December 31, 2021 Discount rate 5.1% - 15.3% 4.3% - 13.9% Default rate 2.0% - 13.9% 2.0% - 13.5% Range Servicing Assets June 30, 2022 December 31, 2021 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 0.5% - 14.5% 1.5% - 14.1% Prepayment rate 2.2% - 39.1% 10.2% - 32.3% Market servicing rate (1) (2) 0.648% - 0.842% 0.648% - 0.842% (1) Servicing assets associated with loans enrolled in a relief program offered by the Company in response to the COVID-19 pandemic as of June 30, 2022 and December 31, 2021 were measured using a market servicing rate assumption o f 84.2 basis points. This rate was estimated using a multiplier consistent with observable market rates for other loan types, applied to the base market servicing rate assumption of 64.8 basis points. (2) Excludes collection fees that would be passed on to a hypothetical third-party servicer. As of June 30, 2022 and December 31, 2021, the market rate for collection fees and non-sufficient fund fees was assumed to be 6 basis points and 6 basis points, respectively, for a total market servicing rate range of 70.8 - 90.2 basis points and a total market servicing rate of 70.8 - 90.2 basis points, respectively. Range Loan Trailing Fee Liability June 30, 2022 December 31, 2021 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 0.5% - 14.5% 1.5% - 14.1% Prepayment rate 2.2% - 39.1% 10.2% - 32.3% Changes in Level 3 Fair Value Assets and Liabilities on a Recurring Basis The following tables present additional information about Level 3 Borrower Loans, Loans Held for Sale and Notes measured at fair value on a recurring basis (in thousands): Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Total Balance at January 1, 2022 $ 267,626 $ — $ (265,985) $ 1,641 Originations 143,785 1,292,648 (144,310) 1,292,123 Principal repayments (96,956) — 97,729 773 Borrower Loans sold to third parties (824) (1,292,648) — (1,293,472) Other changes 153 — (112) 41 Change in fair value (11,891) — 12,157 266 Balance at June 30, 2022 $ 301,893 $ — $ (300,521) $ 1,372 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Total Balance at January 1, 2021 $ 209,670 $ — $ (208,379) $ 1,291 Originations 107,609 792,674 (108,203) 792,080 Principal repayments (80,334) — 81,042 708 Borrower Loans sold to third parties (769) (792,674) — (793,443) Other changes (208) — 219 11 Change in fair value 876 — (720) 156 Balance at June 30, 2021 $ 236,844 $ — $ (236,041) $ 803 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Total Balance at April 1, 2022 $ 281,624 $ — $ (280,674) 950 Originations 76,891 803,326 (76,581) 803,636 Principal repayments (48,746) — 48,977 231 Borrower Loans sold to third parties (489) (803,326) — (803,815) Other changes 90 — (159) (69) Change in fair value (7,477) — 7,916 439 Balance at June 30, 2022 $ 301,893 $ — $ (300,521) $ 1,372 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Total Balance at April 1, 2021 $ 219,012 $ — $ (218,494) $ 518 Originations 58,651 386,440 (58,342) 386,749 Principal repayments (41,259) — 41,254 (5) Borrower Loans sold to third parties (326) (386,440) — (386,766) Other changes (109) — 32 (77) Change in fair value 875 — (491) 384 Balance at June 30, 2021 $ 236,844 $ — $ (236,041) $ 803 The following tables present additional information about Level 3 Servicing Assets recorded at fair value (in thousands): Servicing Assets Balance as of January 1, 2022 $ 9,796 Additions 6,480 Less: Changes in fair value (4,577) Balance as of June 30, 2022 $ 11,699 Servicing Assets Balance as of January 1, 2021 $ 11,088 Additions 4,376 Less: Changes in fair value (5,075) Balance as of June 30, 2021 $ 10,389 Servicing Assets Balance as of April 1, 2022 $ 9,910 Additions 4,090 Less: Changes in fair value (2,301) Balance as of June 30, 2022 $ 11,699 Servicing Assets Balance as of April 1, 2021 10,770 Additions 2,022 Less: Changes in fair value (2,403) Balance as of June 30, 2021 $ 10,389 Loan Trailing Fee Liability The fair value of the Loan Trailing Fee Liability represents the present value of the expected monthly Loan Trailing Fee payments, which takes into consideration certain assumptions related to expected prepayment rates and default rates using a discounted cash flow model. The assumptions used are the same as those used for the valuation of Servicing Assets, as described below. The following tables present additional information about Level 3 Loan Trailing Fee Liability measured at fair value on a recurring basis (in thousands): Loan Trailing Fee Liability Balance as of January 1, 2022 $ 2,161 Issuances 1,322 Cash payment of Loan Trailing Fee (1,010) Change in fair value 101 Balance as of June 30, 2022 $ 2,574 Loan Trailing Fee Liability Balance as of January 1, 2021 $ 2,233 Issuances 817 Cash payment of Loan Trailing Fee (1,066) Change in fair value 161 Balance as of June 30, 2021 $ 2,145 Loan Trailing Fee Liability Balance as of April 1, 2022 2,194 Issuances 820 Cash payment of Loan Trailing Fee (500) Change in fair value 60 Balance as of June 30, 2022 $ 2,574 Loan Trailing Fee Liability Balance as of April 1, 2021 2,189 Issuances 407 Cash payment of Loan Trailing Fee (522) Change in fair value 71 Balance as of June 30, 2021 $ 2,145 Significant Recurring Level 3 Fair Value Asset and Liability Input Sensitivity Key economic assumptions are used to compute the fair value of Borrower Loans. The sensitivity of the fair value to immediate changes in assumptions at June 30, 2022 and December 31, 2021 for Borrower Loans are presented in the following table (in thousands, except percentages). Borrower Loans: June 30, 2022 December 31, 2021 Fair value, using the following assumptions: $ 301,893 $ 267,626 Weighted-average discount rate 7.21 % 5.76 % Weighted-average default rate 11.43 % 10.70 % Fair value resulting from: 100 basis point increase in discount rate $ 298,850 $ 265,104 200 basis point increase in discount rate $ 295,885 $ 262,499 Fair value resulting from: 100 basis point decrease in discount rate $ 305,015 $ 270,520 200 basis point decrease in discount rate $ 308,221 $ 273,337 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 299,136 $ 265,435 Applying a 1.2 multiplier to default rate $ 296,398 $ 263,107 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 304,666 $ 270,133 Applying a 0.8 multiplier to default rate $ 307,459 $ 272,505 Key economic assumptions are used to compute the fair value of Notes. The sensitivity of the fair value to immediate changes in assumptions at June 30, 2022 and December 31, 2021 for Notes funded through the Note Channel are presented in the following table (in thousands, except percentages). Notes June 30, 2022 December 31, 2021 Fair value, using the following assumptions: $ 300,521 $ 265,985 Weighted-average discount rate 7.21 % 5.76 % Weighted-average default rate 11.43 % 10.70 % Fair value resulting from: 100 basis point increase in discount rate $ 297,488 $ 263,326 200 basis point increase in discount rate $ 294,532 $ 260,735 Fair value resulting from: 100 basis point decrease in discount rate $ 303,635 $ 268,714 200 basis point decrease in discount rate $ 306,831 $ 271,516 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 297,760 $ 263,644 Applying a 1.2 multiplier to default rate $ 295,017 $ 261,318 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 303,300 $ 268,340 Applying a 0.8 multiplier to default rate $ 306,098 $ 270,711 Key economic assumptions are used to compute the fair value of Servicing Assets. The sensitivity of the current fair value to immediate changes in assumptions at June 30, 2022 and December 31, 2021 for Servicing Assets are presented in the following table (in thousands, except percentages). Servicing Assets June 30, 2022 December 31, 2021 Fair value, using the following assumptions: $ 11,699 $ 9,796 Weighted-average market servicing rate 0.650 % 0.650 % Weighted-average prepayment rate 20.90 % 20.82 % Weighted-average default rate 13.28 % 12.24 % Fair value resulting from: Market servicing rate increase of 0.025% $ 10,950 $ 9,171 Market servicing rate decrease of 0.025% $ 12,448 $ 10,421 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 11,424 $ 9,580 Applying a 0.9 multiplier to prepayment rate $ 11,979 $ 10,015 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 11,536 $ 9,667 Applying a 0.9 multiplier to default rate $ 11,864 $ 9,926 These sensitivities are hypothetical and should be evaluated with care. The effect on fair value of a variation in assumptions generally cannot be determined because the relationship of the change in assumptions to the fair value may not be linear. Additionally, the impact of a variation in a particular assumption on the fair value is calculated while holding other assumptions constant. In reality, changes in one factor may lead to changes in other factors, which could impact the above hypothetical effects. |