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. 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 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 historical performance and relevant market data, adjusted as necessary based on the perceived credit risk of the underlying portfolio. 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 13 for further details. The following tables present the fair value hierarchy for assets and liabilities measured at fair value (in thousands): March 31, 2024 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans, at Fair Value — — 644,200 644,200 Servicing Assets — — 12,536 12,536 Credit Card Derivative (Note 5) — — 45,917 45,917 Total Assets $ — $ — $ 702,653 $ 702,653 Liabilities: Notes, at Fair Value $ — $ — $ 316,578 $ 316,578 Convertible Preferred Stock Warrant Liability — — 187,317 187,317 Loan Trailing Fee Liability (Note 10) — — 2,938 2,938 Credit Card servicing obligation liability (Note 5) — — 8,836 8,836 Total Liabilities $ — $ — $ 515,669 $ 515,669 December 31, 2023 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Loans Held for Sale at Fair Value $ — $ — $ 161,501 $ 161,501 Borrower Loans, at Fair Value — — 545,038 545,038 SOFR rate swaption (Note 11) — 90 — 90 Servicing Assets — — 12,249 12,249 Credit Card Derivative (Note 5) $ — $ — 36,848 36,848 Total Assets $ — $ 90 $ 755,636 $ 755,726 Liabilities: Notes, at Fair Value $ — $ — $ 321,966 $ 321,966 Convertible Preferred Stock Warrant Liability — — 215,041 215,041 Loan Trailing Fee Liability (Note 10) — — 2,942 2,942 Credit Card servicing obligation liability (Note 5) $ — $ — 9,732 9,732 Total Liabilities $ — $ — $ 549,681 $ 549,681 As PMI’s Borrower Loans, Loans Held for Sale, Notes, Convertible Preferred Stock Warrant Liability, Servicing Assets and Liability, Credit Card Derivative, Credit Card servicing obligation liability 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 three months ended March 31, 2024 and 2023 . 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 March 31, 2024 and December 31, 2023: Range Borrower Loans, Loans Held for Sale and Notes: March 31, 2024 December 31, 2023 Discount rate 5.4% - 11.1% 5.4% - 8.1% Default rate 2.9% - 24.3% 3.2% - 23.6% Range Servicing Assets: March 31, 2024 December 31, 2023 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 2.5% - 24.4% 2.8% - 23.6% Prepayment rate 6.2% - 30.5% 6.1% - 30.6% Market servicing rate (1) (2) 0.633% - 0.842% 0.633% - 0.842% (1) Servicing assets associated with loans enrolled in a relief program offered by the Company as of March 31, 2024 and December 31, 2023 were measured using a market servicing rate assumptio n 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. (2) Excludes collection fees that would be passed on to a hypothetical third-party servicer. As of March 31, 2024 and December 31, 2023, the market rate for collection fees and non-sufficient fund fees was assumed to be 6 basis points and 5 basis points, respectively, for a total market servicing rate range of 69.3 - 90.2 basis points and 68.3 - 89.2 basis points, respectively. Range Loan Trailing Fee Liability: March 31, 2024 December 31, 2023 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 2.5% - 24.4% 2.8% - 23.6% Prepayment rate 6.2% - 30.5% 6.1% - 30.6% Ranges of inputs are not applied to the Credit Card Derivative and Credit Card servicing obligation liability, as they are valued at the portfolio level. Refer below for a summary of the significant unobservable inputs associated with those Level 3 fair value measurements. At March 31, 2024 and December 31, 2023, 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 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, 2024 $ 545,038 $ 161,501 $ (321,966) $ 384,573 Purchase of Borrower Loans/Issuance of Notes 51,854 487,830 (49,589) 490,095 Principal repayments (77,762) (22,554) 49,806 (50,510) Borrower Loans sold to third parties (1,490) (488,522) — (490,012) Other changes (310) (303) 300 (313) Change in fair value (8,819) (2,263) 4,871 (6,211) Transfer of Loans Held for Sale to Borrower Loans upon PMIT 2024-1 Transaction, at Fair Value 135,689 (135,689) — — Balance at March 31, 2024 $ 644,200 $ — $ (316,578) $ 327,622 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Total Balance at January 1, 2023 $ 320,642 $ 499,765 $ (318,704) $ 501,703 Purchase of Borrower Loans/Issuance of Notes 63,909 569,802 (62,643) 571,068 Principal repayments (45,487) (63,501) 46,283 (62,705) Borrower Loans sold to third parties (953) (444,268) — (445,221) Other changes 105 762 (51) 816 Change in fair value (7,809) (9,465) 7,429 (9,845) Balance at March 31, 2023 $ 330,407 $ 553,095 $ (327,686) $ 555,816 The following tables present additional information about Level 3 Servicing Assets measured at fair value on a recurring basis for the three month periods ending March 31, 2024 and 2023 (in thousands): Servicing Assets Balance at January 1, 2024 $ 12,249 Additions 2,504 Less: Changes in fair value (2,217) Balance at March 31, 2024 $ 12,536 Servicing Assets Balance at January 1, 2023 $ 12,562 Additions 2,313 Less: Changes in fair value (2,159) Balance at March 31, 2023 $ 12,716 The following tables present additional information about the Level 3 Credit Card derivative measured at fair value on a recurring basis for the three month periods ending March 31, 2024 and 2023 (in thousands): Credit Card Derivative Balance at January 1, 2024 $ 36,848 Change in fair value 9,069 Balance at March 31, 2024 $ 45,917 Credit Card Derivative Balance at January 1, 2023 $ 10,782 Change in fair value 6,101 Balance at March 31, 2023 $ 16,883 The following tables present additional information ab out the Level 3 Credit Card servicing obligation liability (a component of “Other Liabilities” on the consolidated balance sheets) measured at fair value on a recurring basis for the three month periods ending March 31, 2024 and 2023 (in thousands): Credit Card Servicing Obligation Liability Fair Value at January 1, 2024 $ 9,732 Change in fair value (896) Balance at March 31, 2024 $ 8,836 Credit Card Servicing Obligation Liability Fair Value at January 1, 2023 $ 3,720 Change in fair value 906 Balance at March 31, 2023 $ 4,626 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 month periods ending March 31, 2024 and 2023 (in thousands): Convertible Preferred Stock Warrant Liability Balance as of January 1, 2024 $ 215,041 Change in fair value (27,724) Balance as of March 31, 2024 $ 187,317 Convertible Preferred Stock Warrant Liability Balance as of January 1, 2023 $ 166,346 Change in fair value (4,265) Balance as of March 31, 2023 $ 162,081 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 month periods ending March 31, 2024 and 2023 (in thousands): Loan Trailing Fee Liability Balance at January 1, 2024 $ 2,942 Issuances 488 Cash Payment of Loan Trailing Fee (660) Change in Fair Value 168 Balance at March 31, 2024 $ 2,938 Loan Trailing Fee Liability Balance at January 1, 2023 $ 3,290 Issuances 589 Cash Payment of Loan Trailing Fee (708) Change in Fair Value 137 Balance at March 31, 2023 $ 3,308 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 March 31, 2024 and December 31, 2023 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 March 31, 2024 December 31, 2023 Fair value, using the following assumptions: $ 644,200 $ 706,539 Weighted-average discount rate 7.59 % 6.88 % Weighted-average default rate 11.41 % 12.44 % Fair value resulting from: 100 basis point increase in discount rate $ 638,091 $ 699,770 200 basis point increase in discount rate $ 632,130 $ 693,167 Fair value resulting from: 100 basis point decrease in discount rate $ 650,462 $ 713,481 200 basis point decrease in discount rate $ 656,884 $ 720,601 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 636,336 $ 696,510 Applying a 1.2 multiplier to default rate $ 628,517 $ 686,586 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 652,106 $ 716,671 Applying a 0.8 multiplier to default rate $ 660,058 $ 726,910 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at March 31, 2024 and December 31, 2023 for Notes are presented in the following table (in thousands, except percentages). Notes March 31, 2024 December 31, 2023 Fair value, using the following assumptions: $ 316,578 $ 321,966 Weighted-average discount rate 7.31 % 6.55 % Weighted-average default rate 13.03 % 14.21 % Fair value resulting from: 100 basis point increase in discount rate $ 313,572 $ 318,877 200 basis point increase in discount rate $ 310,638 $ 315,863 Fair value resulting from: 100 basis point decrease in discount rate $ 319,660 $ 325,134 200 basis point decrease in discount rate $ 322,820 $ 328,384 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 312,678 $ 317,359 Applying a 1.2 multiplier to default rate $ 308,800 $ 312,800 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 320,499 $ 326,621 Applying a 0.8 multiplier to default rate $ 324,443 $ 331,325 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at March 31, 2024 and December 31, 2023 for Servicing Assets is presented in the following table (in thousands, except percentages). Servicing Assets March 31, 2024 December 31, 2023 Fair value, using the following assumptions $ 12,536 $ 12,249 Weighted-average market servicing rate 0.65 % 0.65 % Weighted-average prepayment rate 19.41 % 19.55 % Weighted-average default rate 13.93 % 15.25 % Fair value resulting from: Market servicing rate increase of 0.025% $ 11,737 $ 11,475 Market servicing rate decrease of 0.025% $ 13,335 $ 13,023 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 12,250 $ 11,969 Applying a 0.9 multiplier to prepayment rate $ 12,827 $ 12,533 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 12,280 $ 11,998 Applying a 0.9 multiplier to default rate $ 12,794 $ 12,503 Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at March 31, 2024 and December 31, 2023 for the Credit Card Derivative is presented in the following table (in thousands, except percentages). Credit Card Derivative March 31, 2024 December 31, 2023 Fair value, based on the following notional amount and rate assumptions: $ 45,917 $ 36,848 Prosper Credit Card portfolio 315,324 286,284 Discount rate on Prosper Allocations 23.53 % 23.19 % Discount rate on Coastal Program Fee (1) 23.53 % 7.41 % Prepayment rate applied to Credit Card portfolio 8.64 % 8.14 % Default rate applied to Credit Card portfolio 15.26 % 14.36 % Fair value resulting from: 100 basis point increase in both discount rates $ 45,306 $ 36,452 200 basis point increase in both discount rates $ 44,712 $ 36,065 Fair value resulting from: 100 basis point decrease in both discount rates $ 46,547 $ 37,253 200 basis point decrease in both discount rates $ 47,195 $ 37,668 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 45,244 $ 36,374 Applying a 0.9 multiplier to prepayment rate $ 46,600 $ 37,328 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 36,645 $ 29,659 Applying a 0.9 multiplier to default rate $ 55,499 $ 44,256 (1) Refer to Change in Estimate section below. Key economic assumptions and the sensitivity of the fair value to immediate changes in those assumptions at March 31, 2024 and December 31, 2023 for Credit Card servicing obligation liability is presented in the following table (in thousands, except percentages). Credit Card servicing obligation liability: March 31, 2024 December 31, 2023 Fair value, using the following assumptions: $ 8,836 $ 9,732 Discount rate on Credit Card portfolio servicing obligation (1) 23.53 % 7.41 % Prepayment rate applied to Credit Card portfolio 8.64 % 8.14 % Default rate applied to Credit Card portfolio 15.26 % 14.36 % Market servicing rate 2.00 % 2.00 % Fair value resulting from: Market servicing rate increase of 0.10% $ 9,294 $ 10,253 Market servicing rate decrease of 0.10% $ 8,377 $ 9,213 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 8,733 $ 9,609 Applying a 0.9 multiplier to prepayment rate $ 8,939 $ 9,858 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 8,628 $ 9,487 Applying a 0.9 multiplier to default rate $ 9,047 $ 9,984 (1) Refer to Change in Estimate section below. 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. Change in Estimate Effective March 31, 2024, the Company applied a single discount rate to all of the projected cash flows that comprise the Credit Card Derivative and Credit Card servicing obligation liability, in order to better align with how PMI believes a market participant would estimate the fair value of those cash flows. This single discount rate reflects the expected market rate of return from an investment in residual cash flows derived from a credit card portfolio. Previously, separate discount rates were applied to different cash flows reflecting assumptions around counterparty credit risk. The effect of this change in estimate increased the Credit Card Derivative by $7.3 million and reduced the Credit Card servicing obligation by $1.9 million as of March 31, 2024. Accordingly, it increased Total Net Revenue and Net Income by $9.2 million for the three months ended March 31, 2024. 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): March 31, 2024 Carrying Amount Level 1 Inputs Level 2 Inputs Level 3 Inputs Balance at Fair Value Assets: Cash and Cash Equivalents $ 30,297 $ 30,297 $ — $ — $ 30,297 Restricted Cash - Cash and Cash Equivalents 105,878 105,878 — — 105,878 Restricted Cash - Certificates of Deposit 3,028 — 3,028 — 3,028 Accounts Receivable 7,754 — 7,754 — 7,754 Total Assets $ 146,957 $ 136,175 $ 10,782 $ — $ 146,957 Liabilities: Accounts Payable and Accrued Liabilities $ 52,375 $ — $ 52,375 $ — $ 52,375 Payable to Investors 76,063 — 76,063 — 76,063 Notes Issued by Securitization Trust 319,159 — 320,358 — 320,358 Term Loan (Note 11) 75,827 — 78,259 — 78,259 Total Liabilities $ 523,424 $ — $ 527,055 $ — $ 527,055 December 31, 2023 Carrying Amount Level 1 Inputs Level 2 Inputs Level 3 Inputs Balance at Fair Value Assets: Cash and Cash Equivalents $ 34,970 $ 34,970 $ — $ — $ 34,970 Restricted Cash - Cash and Cash Equivalents 117,270 117,270 — — 117,270 Restricted Cash - Certificates of Deposit 3,028 — 3,028 — 3,028 Accounts Receivable 7,523 — 7,523 — 7,523 Total Assets $ 162,791 $ 152,240 $ 10,551 $ — $ 162,791 Liabilities: Accounts Payable and Accrued Liabilities $ 40,906 $ — $ 40,906 $ — $ 40,906 Payable to Investors 86,732 — 86,732 — 86,732 Notes Issued by Securitization Trust 214,798 — 208,005 — 208,005 Warehouse Lines 160,207 — 157,972 — 157,972 Term Loan (Note 11) 75,313 — 77,837 — 77,837 Total Liabilities $ 577,956 $ — $ 571,452 $ — $ 571,452 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 March 31, 2024 and December 31, 2023, 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. 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): March 31, 2024 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans, at Fair Value $ — $ — $ 322,441 $ 322,441 Servicing Assets — — 13,785 13,785 Total Assets $ — $ — $ 336,226 $ 336,226 Liabilities: Notes, at Fair Value $ — $ — $ 316,578 $ 316,578 Loan Trailing Fee Liability — — 2,938 2,938 Total Liabilities $ — $ — $ 319,516 $ 319,516 December 31, 2023 Level 1 Inputs Level 2 Inputs Level 3 Inputs Total Assets: Borrower Loans, at Fair Value $ — $ — $ 324,311 $ 324,311 Servicing Assets — — 13,818 13,818 Total Assets $ — $ — $ 338,129 $ 338,129 Liabilities: Notes, at Fair Value $ — $ — $ 321,966 $ 321,966 Loan Trailing Fee Liability — — 2,942 2,942 Total Liabilities $ — $ — $ 324,908 $ 324,908 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. PFL did not transfer any assets or liabilities in or out of Level 3 for the three months ended March 31, 2024 or March 31, 2023. 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 March 31, 2024 December 31, 2023 Discount rate 5.5% - 8.9% 5.5% - 8% Default rate 2.9% - 24.0% 3.2% - 23.6% Range Servicing Assets March 31, 2024 December 31, 2023 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 2.5% - 24.4% 2.8% - 23.6% Prepayment rate 6.2% - 31.7% 6.1% - 30.6% Market servicing rate (1) (2) 0.633% - 0.842% 0.633% - 0.842% (1) Servicing assets associated with loa ns enrolled in a relief program offered by the Company as of March 31, 2024 and December 31, 2023 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 . (2 ) Excludes collection fees that would be passed on to a hypothetical third-party servicer. As of March 31, 2024 and December 31, 2023, the market rate for collection fees and non-sufficient fund fees was assumed to be 6 basis points and 5 basis points, respectively, for a total market servicing rate range of 69.3 - 90.2 basis points and a total market servicing rate of 68.3 - 89.2 basis points, respectively. Range Loan Trailing Fee Liability March 31, 2024 December 31, 2023 Discount rate 15.0% - 25.0% 15.0% - 25.0% Default rate 2.5% - 24.4% 2.8% - 23.6% Prepayment rate 6.2% - 31.7% 6.1% - 30.6% 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, 2024 $ 324,311 $ — $ (321,966) $ 2,345 Originations 51,854 487,830 (49,589) 490,095 Borrower Loans contributed by Parent, at Fair Value 1,634 — — 1,634 Principal repayments (48,124) — 49,806 1,682 Borrower Loans sold to third parties (1,490) (487,830) — (489,320) Other changes (186) — 299 113 Change in fair value (5,558) — 4,872 (686) Balance at March 31, 2024 $ 322,441 $ — $ (316,578) $ 5,863 Fair Value Measurements Using Significant Unobservable Inputs (Level 3) Assets Liabilities Borrower Loans Loans Held for Sale Notes Total Balance at January 1, 2023 $ 320,642 $ — $ (318,704) $ 1,938 Originations 63,909 569,802 (62,643) 571,068 Principal repayments (45,487) — 46,283 796 Borrower Loans sold to third parties (953) (569,802) — (570,755) Other changes 105 — (51) 54 Change in fair value (7,809) — 7,429 (380) Balance at March 31, 2023 $ 330,407 $ — $ (327,686) $ 2,721 The following tables present additional information about Level 3 Servicing Assets recorded at fair value (in thousands): Servicing Assets Balance as of January 1, 2024 $ 13,818 Additions 2,503 Less: Changes in fair value (2,536) Balance as of March 31, 2024 $ 13,785 Servicing Assets Balance as of January 1, 2023 $ 14,860 Additions 2,939 Less: Changes in fair value (2,550) Balance as of March 31, 2023 $ 15,249 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, 2024 $ 2,942 Issuances 488 Cash payment of Loan Trailing Fee (660) Change in fair value 168 Balance as of March 31, 2024 $ 2,938 Loan Trailing Fee Liability Balance as of January 1, 2023 $ 3,290 Issuances 589 Cash payment of Loan Trailing Fee (708) Change in fair value 137 Balance as of March 31, 2023 $ 3,308 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 March 31, 2024 and December 31, 2023 for Borrower Loans are presented in the following table (in thousands, except percentages). Borrower Loans: March 31, 2024 December 31, 2023 Fair value, using the following assumptions: $ 322,441 $ 324,311 Weighted-average discount rate 7.32 % 6.55 % Weighted-average default rate 13.29 % 14.36 % Fair value resulting from: 100 basis point increase in discount rate $ 319,385 $ 321,204 200 basis point increase in discount rate $ 316,401 $ 318,174 Fair value resulting from: 100 basis point decrease in discount rate $ 325,577 $ 327,498 200 basis point decrease in discount rate $ 328,791 $ 330,766 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 318,506 $ 319,708 Applying a 1.2 multiplier to default rate $ 314,593 $ 315,153 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 326,399 $ 328,962 Applying a 0.8 multiplier to default rate $ 330,380 $ 333,662 Key economic assumptions are used to compute the fair value of Notes. The sensitivity of the fair value to immediate changes in assumptions at March 31, 2024 and December 31, 2023 for Notes funded through the Note Channel are presented in the following table (in thousands, except percentages). Notes March 31, 2024 December 31, 2023 Fair value, using the following assumptions: $ 316,578 $ 321,966 Weighted-average discount rate 7.31 % 6.55 % Weighted-average default rate 13.03 % 14.21 % Fair value resulting from: 100 basis point increase in discount rate $ 313,572 $ 318,877 200 basis point increase in discount rate $ 310,638 $ 315,863 Fair value resulting from: 100 basis point decrease in discount rate $ 319,660 $ 325,134 200 basis point decrease in discount rate $ 322,820 $ 328,384 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 312,678 $ 317,359 Applying a 1.2 multiplier to default rate $ 308,800 $ 312,800 Fair value resulting from: Applying a 0.9 multiplier to default rate $ 320,499 $ 326,621 Applying a 0.8 multiplier to default rate $ 324,443 $ 331,325 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 March 31, 2024 and December 31, 2023 for Servicing Assets are presented in the following table (in thousands, except percentages). Servicing Assets March 31, 2024 December 31, 2023 Fair value, using the following assumptions: $ 13,785 $ 13,818 Weighted-average market servicing rate 0.65 % 0.65 % Weighted-average prepayment rate 19.78 % 19.96 % Weighted-average default rate 13.51 % 14.74 % Fair value resulting from: Market servicing rate increase of 0.025% $ 12,907 $ 12,945 Market servicing rate decrease of 0.025% $ 14,664 $ 14,691 Fair value resulting from: Applying a 1.1 multiplier to prepayment rate $ 13,471 $ 13,502 Applying a 0.9 multiplier to prepayment rate $ 14,105 $ 14,139 Fair value resulting from: Applying a 1.1 multiplier to default rate $ 13,503 $ 13,534 Applying a 0.9 multiplier to default rate $ 14,069 $ 14,104 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. |