A Leading Fintech Platform For The Everyday Consumer: Investor Presentation
A Leading Fintech Platform For The Everyday Consumer: Investor Presentation
A Leading Fintech Platform For The Everyday Consumer: Investor Presentation
Investor Presentation
February 2021
Disclaimer
This presentation (the “Presentation”) is for information purposes only. This Presentation has been prepared to assist parties in making their own evaluation with respect to a proposed transaction (the “Transaction”) as contemplated by a definitive business combination agreement between FG New America
Acquisition Corp. (“FGNA”) and Opportunity Financial, LLC (the “Company”) and for no other purpose.
Certain information contained herein has been derived from sources prepared by third parties. While such information is believed to be reliable for the purposes used herein, neither FGNA nor the Company makes any representation or warranty with respect to the accuracy of such information. Trademarks and
trade names referred to in this Presentation are the property of their respective owners.
This Presentation does not constitute an offer to sell or the solicitation of an offer to purchase any securities of FGNA, the Company, or any other person. The information contained herein does not purport to be all-inclusive. This Presentation does not constitute investment, tax, or legal advice. No
representation or warranty, express or implied, is or will be given by FGNA or the Company or any of their respective affiliates, directors, officers, employees or advisers or any other person as to the accuracy or completeness of the information in this Presentation or any other written, oral, or other
communications transmitted or otherwise made available to any party in the course of its evaluation of the possible Transaction, and no responsibility or liability whatsoever is accepted for the accuracy or sufficiency thereof or for any errors, omissions or misstatements, negligent or otherwise, relating thereto.
The information contained in this Presentation is preliminary in nature and is subject to change, and any such changes may be material. FGNA and the Company disclaim any duty to update the information contained in this Presentation, which information is given only as of the date of this Presentation unless
otherwise stated herein.
Forward-Looking Statements
This Presentation contains certain “forward‐looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended, including statements
regarding FGNA and the Company and the potential Transaction between FGNA and the Company and their respective management teams’ expectations, hopes, beliefs, intentions or strategies regarding the future. In addition, any statements that refer to projections, forecasts or other characterizations of
future events or circumstances, including any underlying assumptions, are forward-looking statements. The words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intends,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “would” and similar expressions may identify
forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These forward-looking statements are based on FGNA’s and the Company’s current expectations and assumptions about future events and are based on currently available information as to the
outcome and timing of future events. We caution you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond FGNA’s and the Company’s control, that could cause the actual results to differ materially from the
expected results if and when FGNA and the Company enter into a definitive agreement for a potential Transaction. Factors that may cause such differences include, but are not limited to: (1) the occurrence of any event, change or other circumstances that could give rise to the termination of the definitive
business combination agreement (the “Agreement”); (2) the outcome of any legal proceedings that may be instituted against FGNA and OppFi following the announcement of the Agreement and the transactions contemplated therein; (3) the inability to complete the proposed business combination, including
due to failure to obtain approval of the stockholders of FGNA, certain regulatory approvals or satisfy other conditions to closing in the Agreement, including with respect to the levels of FGNA stockholder redemptions; (4) the occurrence of any event, change or other circumstance that could give rise to the
termination of the Agreement or could otherwise cause the transaction to fail to close; (5) the impact of COVID-19 on OppFi’s business and/or the ability of the parties to complete the proposed business combination; (6) the inability to obtain or maintain the listing of the combined company’s shares of common
stock on the New York Stock Exchange following the proposed business combination; (7) the risk that the proposed business combination disrupts current plans and operations as a result of the announcement and consummation of the proposed business combination; (8) the ability to recognize the anticipated
benefits of the proposed business combination, which may be affected by, among other things, competition, the ability of OppFi to grow and manage growth profitably and retain its key employees; (9) costs related to the proposed business combination; (10) changes in applicable laws or regulations; (11) the
possibility that OppFi or FGNA may be adversely affected by other economic, business, and/or competitive factors; and (12) other risks and uncertainties indicated from time to time in the proxy statement relating to the proposed business combination, including those under “Risk Factors” therein, and in FGNA’s
other filings with the United States Securities and Exchange Commission. The foregoing list of factors is not exclusive. You should not place undue reliance upon any forward-looking statements, which speak only as of the date made. FGNA and the Company do not undertake or accept any obligation or
undertaking to release publicly any updates or revisions to any forward-looking statements to reflect any change in its expectations or any change in events, conditions or circumstances on which any such statement is based.
Financial Statements
The audit for the Company’s fiscal year end December 31, 2020 financial results included in this presentation is underway, and the Company’s 2020 financial results are potentially subject to further adjustment. Investors are cautioned not place undue reliance upon these results.
Non-GAAP Financial Measures
Certain financial information and data contained this Presentation is unaudited and does not conform to Regulation S-X. Accordingly, such information and data may not be included in, may be adjusted in or may be presented differently in, any information or proxy statement, or prospectus or registration
statement to be filed by FGNA with the SEC. Some of the financial information and data contained in this Presentation, such as Adjusted Net Income and CAGR and Margin thereof, and Adjusted EBITDA, Adjusted EBT and CAGR and Margin thereof, have not been prepared in accordance with United States
generally accepted accounting principles (“GAAP”). These non-GAAP measures of financial results are not GAAP measures of our financial results or liquidity and should not be considered as an alternative to net income (loss) as a measure of financial results, cash flows from operating activities as a measure
of liquidity, or any other performance measure derived in accordance with GAAP. FGNA and the Company believe these non-GAAP measures of financial results provide useful information to management and investors regarding certain financial and business trends relating to the Company’s financial
condition and results of operations. The Company’s management uses these non-GAAP measures for trend analyses and for budgeting and planning purposes.
FGNA and the Company believe that the use of these non-GAAP financial measures provides an additional tool for investors to use in evaluating projected operating results and trends in and in comparing the Company’s financial measures with other similar companies, many of which present similar non-
GAAP financial measures to investors. Management does not consider these non-GAAP measures in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of these non-GAAP financial measures is that they exclude significant expenses and income
that are required by GAAP to be recorded in the Company’s financial statements. In addition, they are subject to inherent limitations as they reflect the exercise of judgments by management about which expense and income are excluded or included in determining these non-GAAP financial measures. In order
to compensate for these limitations, management presents non-GAAP financial measures in connection with GAAP results. You should review the Company’s audited financial statements, which will be included in any information or proxy statement, or prospectus or registration statement to be filed by FGNA
with the SEC.
A reconciliation for the Company’s 2017 through 2020E non-GAAP financial measures to the most directly comparable GAAP financial measures is located in the Appendix pages 43-45. A reconciliation of the 2021P through 2023P non-GAAP financial measures to the most directly comparable GAAP financial
measures is not included in this Presentation, because, without unreasonable efforts, the Company is unable to predict with reasonable certainty the amount or timing of non-GAAP adjustments that are used to calculate these Non-GAAP financial measures.
Projected Financial Information
This Presentation contains financial forecasts, including with respect to the Company’s estimated and projected revenue, revenue growth, Adjusted Net Income, Adjusted EBT, Adjusted EBITDA, and CAGR and margins with respect to Adjusted Net Income and Adjusted EBITDA. Neither the Company’s
certified public accountant (“CPA”) nor the independent registered public accounting firm of FGNA or the Company, audited, reviewed, compiled, or performed any procedures with respect to the projections for the purpose of their inclusion in this Presentation, and accordingly, neither of them expressed an
opinion or provided any other form of assurance with respect thereto for the purpose of this Presentation. These projections should not be relied upon as being necessarily indicative of future results. Any estimates, forecasts or projections set forth in the Presentation have been prepared by FGNA and the
Company in good faith on a basis believed to be reasonable. Such estimates, forecasts and projections involve significant elements of subjective judgment and analysis and reflect numerous judgments, estimates and assumptions that are inherently uncertain in prospective financial information of any kind. As
such, no representation can be made as to the attainability of such estimates, forecasts and projections. The recipient is cautioned that such estimates, forecasts or projections have not been audited and have not been prepared in conformity with GAAP. The estimates, forecasts and projections included in this
Presentation are subject to a wide variety of significant business, economic and competitive risks and uncertainties that could cause actual results to differ materially from those contained in the prospective financial information, which include, but are not limited to, those mentioned in the prior paragraphs under
the caption “Forward-Looking Statements.” The recipient therefore should not rely on the estimates, forecasts or projections contained in the Presentation.
No Offer or Solicitation
This presentation shall not constitute a solicitation of a proxy, consent or authorization with respect to any securities or in respect of the Transaction. This presentation shall also not constitute an offer to sell, or the solicitation of an offer to buy, any securities, nor shall there be any sale of securities in any states
or jurisdictions in which such offer, solicitation or sale would be unlawful. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act.
Website
This Presentation contains reproductions and references to the Company’s website and mobile content. The contents of the website and mobile content are not incorporated into this Presentation. Any references to URLs for the websites are intended to be inactive textual references only.
1
Table of Contents
Intro To OppFi 5
Financial Performance 34
Appendix 41
2
FG New America Acquisition Corp
3
Transaction Overview
• Transaction multiples: 8%
• Equity Value / Adj. Net Income: 12.2x (2021P), 9.1x (2022P)1,3,4
5
Management
Shiven Shah
OppFi, CFO
Jared Kaplan
OppFi, CEO
7-Time
Executive
6
Meet OppFi
We facilitate financial
inclusion and credit access
to the 60 million Everyday
Consumers who lack access
to traditional credit through
best available products and
an unwavering commitment
to our customers
7
Many Americans Lack Savings and Credit Access
8 of 10 58% 60 million
Americans live of Americans have Americans lack
paycheck to paycheck1 less than $1,000 access to credit3
in savings2
1. Friedman, Zack. "78% Of Workers Live Paycheck To Paycheck.“ Forbes.com, January 11, 2019
8 2. Elkins, Kathleen. “Here’s how much money Americans have in their savings accounts.” CNBC.com, Sept 13, 2017
3. Hamdani, Kausar, et al. “UNEQUAL ACCESS TO CREDIT The Hidden Impact of Credit Constraints.” NewYorkFed.org, 2019
OppFi’s 100% Digital
Solution Powers
Banks to Deliver Banks
Credit Access to the Best-in-class mobile acquisition
Alternative data underwriting algorithms
Everyday Consumer Industry-leading customer service
Consumers
5 minute application process
Instant access to fair, transparent credit Value to
Opportunity to build financial health Bank Partners
Value to Customers
Best-In-Class Financial
Technology Platform
9
The Digital Financial Service Destination for the Everyday Consumer
Our platform leverages proprietary technology and human
interaction to best serve the Everyday Consumer
Planned Launch
Launched December 2020
in H2 2021
10
Key Company Highlights
Strong Profitability
Projected Adj. Net Income of Leading Proprietary Credit &
~$66mm in 2021 and ~$88mm in 20222 Technology Platform
Real-time AI drives automation for ~75% of decisions
Significant Scale
Facilitated $2.3+ billion in issuance covering Exceptional Customer Satisfaction
1.5+ million loans Net Promoter Score of 84; 10,000+ online customer
reviews with 4.9 / 5.0 average rating
1. 2015 – 2020
2. Adj. Net Income represents Adj. EBT tax-affected at 25% assumed tax rate. Pro forma for conversion for fair market value accounting. Includes anticipated recurring public company costs. 2021P
11 projections exclude potential impact of additional government stimulus
Customers Praise
OppFi
Accredited
Business
1. As of 1/11/21
12
Employees are
Highly-Satisfied
Impressive Growth
13
Platform with Proven Ability to Scale Profitably
($ in millions)
$900.0
$875 $127
$254
$800.0
52% $250
50% $130
50%
’17A - ’23P ’17A - ’23P $110
’17A - ’23P
$656
$700.0
$600.0
Revenue CAGR $200
CAGR CAGR
$500.0
$150
$132 $66
$418 $70
$400.0
$53 $53
$323 $97 $99
$100 $50
$300.0
$268
$200.0
$52 $30
$28
$134 $50
- -
'17A '18A '19A '20E '21P '22P '23P '17A '18A '19A '20E '21P '22P '23P ($10)
'17A '18A '19A '20E '21P '22P '23P
Margin Margin
31% 39% 36% 31% 32% 28% 29% 16% 21% 20% 17% 16% 13% 15%
Note: Reconciliation of non-GAAP to GAAP financials for 2017 through 2020E located in Appendix pages 43-45
1. 2021P projections exclude potential impact of additional government stimulus
14 2. Adj. EBITDA pro forma for fair market value accounting. 2021P – 2023P include anticipated recurring public company costs
3. Adj. Net Income represents Adj. EBT tax-affected at assumed tax rate of 25%. Pro forma for fair market value accounting. 2021P – 2023P include anticipated recurring public company costs
On Track to Become the Digital Financial Service Destination
for the Everyday Consumer
Unique customer base growing at 82% CAGR since Q1 2017
Unique Customers
(Customers in 000s) 899
51%
YoY Growth
594
547
491 509
445
377
311
261
233
192
155
110 124
78 93
63
2017 Q1 2017 Q2 2017 Q3 2017 Q4 2018 Q1 2018 Q2 2018 Q3 2018 Q4 2019 Q1 2019 Q2 2019 Q3 2019 Q4 2020 Q1 2020 Q2 2020 Q3 2020 Q4 2021P
16
Key Investment Highlights
Expanding Ecosystem of
New Products and Services
Proprietary AI-Powered Credit
Decisioning Algorithms
17
1 Vast, Underserved Market Opportunity
Adult Population
~255 million1
1. US Census Bureau
18 2. Hamdani, Kausar, et al. “UNEQUAL ACCESS TO CREDIT The Hidden Impact of Credit Constraints.” NewYorkFed.org, 2019
3. Assumes $1,500 installment loan issued principal
2 100% Digital, Scalable & Proprietary Diversified Marketing Platform
Diverse Marketing Strategy Decreasing Cost Per Funded Loan Over Time
Substantial shift away from Direct Mail towards
lower cost Non-Direct Mail
110.0%
1,000,000 $130
90.0%
800,000
$79 $90
700,000
$71
70.0% 56.6% $60 $70
600,000
84.1% 500,000
50.0%
$30
400,000
300,000
281,256 $10
30.0%
($10)
43.4% 200,000
104,493
10.0% 23.9% 18.4%
100,000
($30)
15.9%
0 ($50)
-10.0%
2017 2018 2019 2020 2017 2018 2019 2020
Direct Mail Non-Direct Mail 1
Total Funded Loans Average mCPF2
Marketing Partners
20
3 …Supported by Modern and Leverageable Technology Stack
Microservice
Income Verification
Infrastructure
1. Technology spend represents cash expense of full time employees and vendor spend
21
4 Best-in-Class Customer Experience
OppFi is the market leader in customer satisfaction regardless of credit band, and compares
favorably against iconic brands recognized for their superior customer satisfaction ratings
84 76 71 70 67 57 36 2
Banking
Average
2
Recognized By Leading
Customer Quality Indicators
$1
, 30
0
($692)
$1
, 10
0
$9
00
($200)
$7
00
($138)
($92) $535
$5
00
$3
00
$1
00
1 2 3 4 5 6
($100
)
Revenue Realized Net Writeoffs Acquisition Cost Servicing Cost Interest Expense Lifetime Contribution
Note: Customer average length is 2.5 loans, with ~11 month weighted average life. ~75% of lifetime contribution occurs after the first loan
1. Revenue realized based on amortization schedule adjusted for prepay (lost interest income) and refinancing
2. Represents write-offs net of recoveries assuming ~40% of revenue realized is written-off
3. Assumes $200 cost per funded loan (CPF) on new loans; refinance loans incur no acquisition cost
4. Includes customer center personnel costs (servicing and origination), underwriting and bank processing fees
23 5. Represents interest expense paid by Company on debt-financed loan portion (82% of original loan)
6. Represents pre-tax income per new loan origination
6 Expanding Ecosystem of New Products and Services
We are leveraging our platform to become a premier financial services destination for
the Everyday Consumer
24
7 Experienced FinTech Management Team
Jared Kaplan, President & CEO Todd Schwartz, Founder and Chairman
• Joined OppFi in 2015 • Founded OppFi in 2012
• Previously, Co-Founder and EVP of Insureon • Managing Principal at the Schwartz Capital Group
• Led financial technology investing at Accretive, LLC, a private • Partner at Strand Equity
equity firm • Founder and CEO of Beach Coast Properties
• Former Investment Banker at Goldman Sachs & Co. in TMT
Shiven Shah, Chief Financial Officer Sal Hazday, Chief Operating Officer
• Joined OppFi in 2017 • Joined OppFi in 2017
• Previously CFO for ABN AMRO Clearing Group • Formerly SVP/GM Small Business Services at ADP
in addition to various other leadership positions
• Former Head of Finance for Chicago based prop trading group,
Peak6 • Held various leadership roles at Office Depot, Adjoined
Consulting and Accenture
• Held various Finance positions at Citigroup
John O’Reilly, Chief Marketing Officer Yuri Ter-Saakyants, Chief Technology Officer
• Joined OppFi in 2016 • Joined OppFi in 2020
• Previously consulted for Agora as interim CMO, and prior to • Founding CTO of Insureon where he spent 9+ years building
that was SVP Marketing at OptionsHouse pioneer insuretech B2C, B2B, and B2B2C platforms
• Prior marketing roles at companies include Navistar, FTD.com, • Previously held various leadership roles including SVP
and Chicago Tribune Technology at MediaOcean
26
We Serve the Median
U.S. Consumer
Typical Customer is the OppFi customers can use proceeds for
Everyday Consumer any unexpected expense, not just durable goods
• Thick File
• Median Income
Car Trouble Medical
• Employed
• Bank Account
• >30 Years Old
• Educated Housing
• No Savings
Family Education
27
Typical Customer Journey
OppFi offers customers a transparent pathway to building credit
without trapping them in a cycle of debt
Graduate to
Mainstream
Rebuilding Credit
Financial • Provide pathway to
Health lower cost, more
mainstream products
Customer “Turn Up” Approval & Servicing & • Reward customers over time, such as
Applies Online Process Funding Repayment with better pricing Payroll Deduction
over time Loans and Credit
• 80% Mobile • Perform diligent • In most cases, • Deliver Zappos-like
• Offer Financial Cards
search on customers’ instant decisions customer happiness
• Typically facing
behalf for sub-36% with next day Education through
a financial
APR funding programs such as
emergency
OppU
• 92% of the time no
offers of credit
returned
28
Superior Value Proposition
Traditionally, financing options for the underbanked have been limited, with exorbitant interest rates
and poor customer service
12
00%
• No origination fees
Average
Loan Amount
• No late fees 60
0%
~$1,500
• No NSF fees
40
0%
Average
~235% - 330% Term
• No prepayment penalties ~11 Months
~200%
• Report to the 3 major credit bureaus 20
0%
1
~130%
30% - 160%
• Work compassionately with customers who require
payment plan modification 0%
1. Assumes $200 amount financed with $5 finance charge 7 days between the advance and employee’s regularly scheduled paydate
29
Our Installment Product: Attractive Alternative to LTO
Lease-to-Own
Providers
Installment Financing
Affordable monthly payments
Transparent Pricing
Cost of loan known up front
No fees
Financing Options
Ability to finance anything
Not limited to durable goods
Builds Customer Loyalty
Loyalty not tied to merchant
Credit Building Features
Reporting to 3 major credit bureaus
Diligent search to secure mainstream
financial product
Improved pricing with repayment
30
OppU, OppFi’s Financial
Education Platform
• An innovative education program
offered that reinforces positive
credit behavior
31
Why Salary Tap?
Facilitate credit access at lower rates through payroll deduction
32
Why the OppFi Credit Card?
Our understanding of the Everyday Consumer makes OppFi a natural entrant to the credit card market
33
Financial
Performance
34
Summary Financial Projections: Income Statement
Adj. Net Income3 $11 $28 $53 $53 $66 $88 $127
Key Metrics
Revenue Growth 150% 92% 100% 20% 30% 57% 33%
Adj. EBITDA Margin 31% 39% 36% 31% 32% 28% 29%
Adj. Net Income Margin 16% 21% 20% 17% 16% 13% 15%
Note: Reconciliation of non-GAAP to GAAP financials for 2017 through 2020E located in Appendix pages 43-45
1. 2021P projections exclude potential impact of additional government stimulus
2. Adj. EBITDA presented pro forma for fair market value accounting. 2021P – 2023P include anticipated recurring public company costs
35 3. Adj. Net Income represents Adj. EBT tax-affected at assumed tax rate of 25%. Pro forma for fair market value accounting. 2021P – 2023P include anticipated recurring public company costs
Growth Strategy and Drivers
1200 $1,145
($ in millions)
1000
Continued 600
$510
Growth in 400
$282 $276
Receivables 200
$164
1
2018A 2019A 2020E 2021P 2022P 2023P
• Assumed return to pre-COVID demand • Employer adoption of financial wellness • Extension of customer loyalty to graduation
product
• Improved conversion rate optimization of • Maturation of instant payroll verification and
acquisition funnel allotment tools • Potential disruption of large market where
current players lack in mobile acquisition and
• Operational leverage driven by technology
user experience, offer low limit products with
gains in automation and productivity
high fees as % of principal, and provide poor
• Stable credit customer service
• Continue growth in installment business funded through existing credit facilities and
Future free cash flow generation
Capital • Ramp Payroll Deduction and Credit Cards offerings
Allocation
Strategy • Launch adjacent products in near-prime lending (i.e., mortgages, digital banking)
37
Benchmarking &
Valuation
38
Trading Comparables – Attractive Financial Profile
2022P 100%
92%
79% 77%
67%
Revenue 80%
54%
61% 55%
60%
43% 47%
CAGR 40%
38%
19% 20%
20%
13%
0%
(20%)
(40%)
(19%)
2020E –
2022P 140%
Average: 52% Average: 7%
113%
EBITDA 120%
94%
CAGR
100%
80%
60%
46%
36%
40%
22% 23%
20%
8%
N/A N/A N/A N/A N/A N/A
0%
(20%)
(40%)
(32%)
EV/2022P60
. 0x
40
. 0x 34.6x
26.2x 28.9x
30
. 0x
24.1x
20
. 0x
38.3x 41.1x
40.0x
33.3x
30.0x
19.0x
20.0x
41
Transaction Overview
• Pro forma fully diluted equity value of $803.0mm, 12.2x
multiple of 2021P Adj. Net Income or 9.1x multiple of 2022P
Sources & Uses ($mm) Adj. Net Income3,8
Cash in Trust1 $243 • Current owners will retain ~62% ownership in public OppFi1,2,4
Seller Rollover $500 • The transaction is expected to close in Q2 2021
Excess Cash From Balance Sheet $16
Pro Forma Valuation ($mm)
Total Sources $759
Share Price $10.00
Seller Rollover $500
x Pro Forma Shares Outstanding1,2 80.300
Proceeds to Selling Shareholders1 $243
Pro Forma Equity Value $803
Estimated Transaction Expenses $16
+ Net Debt5 106
Total Uses $759
Implied Enterprise Value $909
Seller Rollover
Equity Value / 2022P Adj. Net Income 9.1x
30%
62% SPAC Investors
FGNA Sponsor TEV / 2021P Adj. EBITDA8 6.9x
TEV / 2022P Adj. EBITDA 5.0x
1. Assumes no redemptions
2. Excludes any impact of excess working capital at close
3. Adj. Net Income represents Adj. EBT tax-affected at 25% assumed tax rate. Pro forma for fair market value accounting and includes anticipated recurring public company costs
4. Assumes a share price of $10.00. Ownership excludes dilutive impact of ~5.6 million Sponsor warrants struck at $11.50 and $15.00, ~11.9 million Public Warrants struck at $11.50 and 25.5 million seller earnout shares released at share price
hurdles of $12.00, $13.00 and $14.00.
5. As of 12/31/20. Pro forma for estimated transaction expenses
42 6. 2021P Adj. Net Income of $66.0mm based on pre-tax income of $88.0mm and assumed tax rate of 25%; 2022P Adj. Net Income of $87.8mm based on pre-tax income of $117.1mm and assumed tax rate of 25%
7. TEV / Adj. EBITDA multiples based on 2021P and 2022P Adj. EBITDA of $132.0mm and $182.0mm, respectively. Adj. EBITDA pro forma for fair market value accounting and includes anticipated recurring public company costs
8. 2021P projections exclude potential impact of additional government stimulus
OppFi Current Audited Financials EBT to Fair Market Value EBT
Reconciliation
Pro Forma Fair Market Value EBT2 $13 $36 $68 $68
Pro Forma Fair Market Value Net Income $10 $27 $51 $51
Pro Forma Fair Market Value EBT $13 $36 $68 $68
Pro Forma Fair Market Value Adj. EBT $15 $37 $71 $71
Pro Forma Fair Market Value Adj. Net Income $11 $28 $53 $53
Taxes2 4 9 18 18
Interest Expense 6 12 21 19
Pro Forma Fair Market Value Adj. EBITDA $22 $52 $97 $99