
20192020($ in 000’s)Q1Q2Q3Q4Q1Q2Q3Q4AssetsCurrent assets:Cash and cash equivalents96,504 116,891 148,873 170,520 94,688 119,479 155,089 114,422 Accounts receivable(710) 8,207 4,461 7,332 6,887 7,945 7,787 12,398 Prepaid expenses5,194 3,517 4,567 5,107 6,651 5,702 7,659 8,530 Related party receivables2,826 2,006 2,374 800 2,635 1,496 1,632 874 Related party notes receivable, current— ——288 290—Restricted cash616 731 1,042 1,564 2,229 504 504 505 Deferred contract acquisition costs15,261 16,075 17,694 19,307 22,641 27,406 32,714 42,019 Other current assets16,059 1,188 1,234 1,070 1,816 1,172 1,611 1,889 Total current assets135,750 148,615 180,245 205,700 137,547 163,992 207,286 180,637 Property and equipment, net1,911 1,802 1,701 1,578 1,674 1,565 1,470 1,417 Operating lease right-of-use assets16,658 15,943 15,218 14,502 13,752 13,021 12,807 12,337 Intangible assets, net7,597 8,160 7,664 7,215 6,661 6,138 5,804 5,278 Goodwill17,154 18,101 18,101 18,101 18,101 18,101 18,101 18,101 Deferred contract acquisition costs, noncurrent19,012 19,792 21,782 23,007 28,875 37,000 46,786 65,217 Related party notes receivable, noncurrent2,358 2,377 5,412 5,446 5,480 1,148 1,148 1,148 Other assets474 474 564 656 659 938 954 678 Total assets200,914 215,264 250,687 276,205 212,749 241,903 294,356 284,813 Liabilities and members’ deficit Current liabilities:Trade and other payables5,203 3,225 3,008 4,979 6,535 8,412 4,034 11,969 Related party payables, net14,243 14,027 15,004 7,110 3,428 2,655 2,933 2,515 Accrued expenses13,861 18,117 28,633 33,526 27,313 34,180 51,476 32,134 Deferred revenue and other contract liabilities170,518 177,251 186,700 192,992 222,386 240,517 276,176 278,267 Operating lease liabilities2,543 2,604 2,506 2,084 1,656 1,214 1,017 1,077 Current portion of long-term debt – related party3,034 5,022 3,122 4,256 3,122 ——Other current liabilities5,551 6,826 8,291 9,484 10,974 15,079 17,855 19,576 Total current liabilities214,953 227,072 247,264 254,431 275,414 302,057 353,491 345,538 Long-term liabilities – related party4,256 2,390 2,459 1,134 1,134 ——Class B Units—related party109,607 111,219 112,856 118,033 106,217 179,087 245,297 593,235 Deferred revenue and other contract liabilities, noncurrent136,815 133,272 147,452 160,907 172,533 191,648 205,759 254,481 Derivative liabilities, noncurrent914 1,033 1,154 1,274 1,147 2,271 3,148 4,343 Operating lease liabilities, noncurrent9,917 9,241 8,709 8,490 8,260 8,027 8,103 7,826 Total liabilities476,462 484,227 519,894 544,269 564,705 683,090 815,798 1,205,423 Commitments and Contingencies— — — — Members’ deficit:Class A members’ units(269,000) (258,873) (261,927) (262,293) (348,856) (437,279) (516,697) (914,728) Accumulated other comprehensive income (loss)(108) (2,106) (43) (3) (79) 24 (33) (17) Total members’ deficit(269,108) (260,979) (261,970) (262,296) (348,935) (437,255) (516,730) (914,745) Non-controlling interest(6,440) (7,984) (7,237) (5,768) (3,021) (3,932) (4,712) (5,865) Total deficit(275,548) (268,963) (269,207) (268,064) (351,956) (441,187) (521,442) (920,610) Total liabilities, non-controlling interest, and members’ deficit200,914 215,264 250,687 276,205 212,749 241,903 294,356 284,813 GAAP BALANCE SHEET -2019 AND 2020 BY QUARTER 48