Search information
Pagaya Technologies Ltd.
Companies
"Commitment"
Keywords
Tables in SEC filings
Source
Redeemable Convertible Preferred Shares | Ordinary Shares (Class A and Class B) | Additional Paid-In Capital | Accumulated Other Comprehensive Income (Loss) | Retained Earnings (Accumulated Deficit) | Total Pagaya Technologies Ltd. Shareholders’ Equity (Deficit) | Non-Controlling Interests | Total Shareholders’ Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Shares (1) | Amount | Shares (1) | Amount | Balance – December 31, 2020 | 26,817,162 | $ | 105,981 | 15,866,428 | $ | — | $ | 315 | $ | — | $ | 2,885 | $ | 3,200 | $ | 84,945 | $ | 88,145 | Issuance of Series D convertible preferred shares, net of issuance costs of $11 | 3,821,088 | 36,639 | — | — | — | — | — | — | — | — | Issuance of Series E convertible preferred shares, net of issuance costs of $158 | 2,917,248 | 136,006 | — | — | — | — | — | — | — | — | Issuance of Preferred B shares upon exercise of warrants 2021 | 227,700 | 22,412 | — | — | — | — | — | — | — | — | Issuance of Preferred D shares upon exercise of warrants 2021 | 83,384 | 6,009 | — | — | — | — | — | — | — | — | Issuance of ordinary shares upon exercise of share options | — | — | 329,055 | — | 346 | — | — | 346 | — | 346 | Share-based compensation | — | — | — | — | 68,090 | — | — | 68,090 | — | 68,090 | Deemed contribution | — | — | — | — | 23,612 | — | — | 23,612 | — | 23,612 | Deemed dividend distribution | — | — | — | — | — | — | (23,612) | (23,612) | — | (23,612) | Issuance of ordinary share warrants | — | — | — | — | 20,807 | — | — | 20,807 | — | 20,807 | Contributions of interests in consolidated VIEs | — | — | — | — | — | — | — | — | 151,035 | 151,035 | Return of capital to interests in consolidated VIEs | — | — | — | — | — | — | — | — | (81,548) | (81,548) | Net income (loss) | — | — | — | — | — | — | (91,151) | (91,151) | 21,628 | (69,523) | Balance – December 31, 2021 | 33,866,582 | $ | 307,047 | 16,195,483 | $ | — | $ | 113,170 | $ | — | $ | (111,878) | $ | 1,292 | $ | 176,060 | $ | 177,352 | Issuance of ordinary shares upon exercise of share options | — | — | 1,393,798 | — | 1,617 | — | — | 1,617 | — | 1,617 | Issuance of ordinary shares upon vesting of RSUs | — | — | 10,242 | — | — | — | — | — | — | — | Issuance of ordinary shares upon exercise of warrants | — | — | 1,878,280 | — | — | — | — | — | — | — | Issuance of ordinary shares related to commitment shares | — | — | 3,878 | — | 1,000 | — | — | 1,000 | — | 1,000 | Issuance of ordinary shares in connection with the Merger and PIPE Investment, net of issuance costs of $57,400 | (33,866,582) | (307,047) | 37,460,951 | — | 581,359 | — | — | 581,359 | — | 581,359 | Share-based compensation | — | — | — | — | 250,711 | — | — | 250,711 | — | 250,711 | Reclassification of warrants | — | — | — | — | 20,575 | — | — | 20,575 | — | 20,575 |
2023 | 2022 | 2021 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash flows from operating activities | Net loss including noncontrolling interests | $ | (196,739) | $ | (292,774) | $ | (69,523) | Adjustments to reconcile net income (loss) to net cash used in operating activities: | Equity method income (loss) | (488) | (5,756) | 155 | Loss on sale of equity method investments | — | — | 421 | Depreciation and amortization | 19,127 | 6,294 | 815 | Share-based compensation | 71,055 | 241,689 | 67,785 | Fair value adjustment to warrant liability | 1,842 | (11,088) | 53,019 | Issuance of ordinary shares related to commitment shares | — | 1,000 | — | Impairment loss on investments in loans and securities | 134,510 | 15,007 | — | Loss on loans held-for-investment | — | 10,651 | — | Other than temporary impairment of investments in loans and securities | — | 33,704 | — | Write-off of capitalized software | 2,475 | 3,209 | — | Gain on foreign exchange | (1,320) | — | — | Change in operating assets and liabilities: | Fees and other receivables | (20,740) | (46,453) | (27,555) | Deferred tax assets, net | (1,162) | 5,681 | (3,378) | Deferred tax liabilities, net | (461) | 568 | — | Prepaid expenses and other assets | 12,912 | (23,227) | (4,738) | Right-of-use assets | 3,854 | 7,742 | — | Accounts payable | (448) | (9,841) | 10,999 | Accrued expenses and other liabilities | (17,770) | 32,403 | 13,407 | Operating lease liability | (3,712) | (11,192) | — | Income tax receivable / payable | 6,642 | 2,383 | 8,404 | Net cash provided by (used in) operating activities | 9,577 | (40,000) | 49,811 | Cash flows from investing activities | Proceeds from the sale/maturity/prepayment of: | Investments in loans and securities | 172,061 | 112,897 | 28,904 | Short-term deposits | — | 5,020 | 53,412 | Equity method and other investments | — | 453 | 8,925 | Cash and restricted cash acquired from Darwin Homes, Inc. | 1,608 | — | — | Payments for the purchase of: | Investments in loans and securities | (566,173) | (355,633) | (202,366) | Property and equipment | (20,189) | (22,406) | (6,624) | Equity method and other investments | — | (5,750) | (22,991) | Net cash used in investing activities | (412,693) | (265,419) | (140,740) | Cash flows from financing activities | Proceeds from sale of ordinary shares in connection with the Business Combination and PIPE Investment, net of issuance costs | — | 291,872 | — | Proceeds from issuance of redeemable convertible preferred shares, net | 74,250 | — | 172,645 | Proceeds from issuance of ordinary share warrants, net | — | — | 20,807 | Proceeds from secured borrowing | 338,472 | 139,413 | 37,905 | Proceeds received from noncontrolling interests | 19,955 | 105,469 | 151,035 | Proceeds from revolving credit facility | 130,000 | 42,100 | — | Proceeds from exercise of stock options | 4,334 | 1,617 | 346 | Proceeds from issuance of ordinary shares from the Equity Financing Purchase Agreement | 27,892 | — | — | Proceeds from exercise of redeemable convertible preferred shares warrants | — | — | 400 | Distributions made to noncontrolling interests | (43,767) | (77,764) | (81,548) | Payments made to revolving credit facility | (55,000) | (27,100) | — |