OppFi SPAC Presentation Deck
45
OppFi Fair Market Value EBT to Fair Market Value
Adj. EBT and EBITDA Reconciliation
($ in millions)
Pro Forma Fair Market Value EBT
Recruiting Fees, Severance & Relocation
Amortization of Debt Transaction Costs
Other Addback and One-Time Expenses¹
Pro Forma Fair Market Value Adj. EBT
Taxes²
Pro Forma Fair Market Value Adj. Net Income
Taxes²
Depreciation and Amortization
Interest Expense
Business (Non-income) Taxes
Pro Forma Fair Market Value Adj. EBITDA
Note: Excludes transaction expenses
1. Includes one time implementation fees, stock compensation expenses, IPO readiness costs and management fees
2. Assumes tax rate of 25%
2017A
$13
0.2
0.5
1.1
$15
(4)
$11
4
1
6
$22
2018A
$36
0.3
0.6
0.6
$37
(9)
$28
9
2
12
0.3
$52
2019A
$68
0.3
1.8
0.5
$71
(18)
$53
18
4
21
1
$97
2020E
$68
0.1
1.9
1.1
$71
(18)
$53
18
7
19
2
$99
OppFi****View entire presentation