10-Q 1 geg-20230930.htm 10-Q 10-Q
false0001831096--06-30Q12024http://www.greatelmgroup.com/20230930#RealizedAndUnrealizedGainLossOnInvestmentshttp://www.greatelmgroup.com/20230930#RealizedAndUnrealizedGainLossOnInvestments200018310962022-07-012023-06-300001831096srt:MaximumMember2023-07-012023-09-300001831096us-gaap:StockCompensationPlanMember2022-07-012022-09-300001831096srt:MinimumMember2023-07-012023-09-300001831096us-gaap:NonrelatedPartyMember2023-06-300001831096us-gaap:ParentMember2022-06-300001831096geg:GreatElmCapitalCorpMember2023-09-300001831096geg:ImperialCapitalAssetManagementLLCMember2021-10-012021-10-310001831096us-gaap:RelatedPartyMember2023-06-300001831096us-gaap:RestrictedStockUnitsRSUMember2022-07-012022-09-300001831096geg:RestrictedStockAwardsAndRestrictedStockUnitsAndStockOptionsMember2022-07-012022-09-300001831096geg:SubsidiariesOtherOutstandingBorrowingsMember2023-09-300001831096us-gaap:CommonStockMember2023-07-012023-09-3000018310962022-07-012022-09-300001831096geg:GECCCommonSharesMember2023-07-012023-09-300001831096geg:GegglNotesMember2022-06-090001831096geg:MassachusettsArizonaAndNebraskaMembersrt:MaximumMember2022-07-012023-06-300001831096us-gaap:FairValueInputsLevel3Member2023-06-300001831096us-gaap:RelatedPartyMember2023-09-300001831096us-gaap:RetainedEarningsMember2022-09-300001831096us-gaap:RestrictedStockMember2023-07-012023-09-300001831096us-gaap:AdditionalPaidInCapitalMember2023-09-300001831096geg:SharedPersonnelAndReimbursementAgreementMembergeg:InvestmentManagementExpensesMembergeg:JasonWReeseMember2023-07-012023-09-300001831096geg:GegglNotesMember2022-06-092022-06-090001831096us-gaap:DeferredCompensationShareBasedPaymentsMember2020-12-012020-12-310001831096geg:SharedServicesAgreementsMembergeg:ReceivablesFromManagedFundsMember2023-07-012023-09-3000018310962023-06-300001831096geg:RestrictedStockAwardsAndStockOptionsMember2023-09-300001831096geg:GreatElmGroupIncMembergeg:GegglNotesMembergeg:SubsidiariesOtherOutstandingBorrowingsMember2023-09-300001831096us-gaap:RetainedEarningsMember2023-07-012023-09-300001831096us-gaap:InternalRevenueServiceIRSMember2023-06-300001831096geg:SubsidiariesOtherOutstandingBorrowingsMember2023-06-300001831096geg:AdministrationAndServiceFeesMember2023-07-012023-09-300001831096us-gaap:AdditionalPaidInCapitalMember2022-09-300001831096us-gaap:IncomeApproachValuationTechniqueMembergeg:InvestmentManagementAgreementAndCertainOtherAssetsForMonomoyPropertiesReitLLCMemberus-gaap:MeasurementInputDiscountRateMember2023-09-300001831096geg:ImperialCapitalAssetManagementLLCMember2023-06-300001831096us-gaap:ManagementServiceBaseMember2023-07-012023-09-300001831096us-gaap:DeferredCompensationShareBasedPaymentsMember2023-09-300001831096us-gaap:NoncontrollingInterestMember2022-06-300001831096geg:GreatElmOpportunitiesFundILpMember2023-01-0100018310962023-09-300001831096geg:ExpireInFiscalYearsTwoThousandTwentyFourThroughTwoThousandTwentyFiveMemberus-gaap:InternalRevenueServiceIRSMember2023-06-300001831096us-gaap:NonrelatedPartyMember2023-09-300001831096geg:ManagedInvestmentProductsMember2022-07-012022-09-300001831096geg:RestrictedStockAwardsAndRestrictedStockUnitsMember2023-07-012023-09-300001831096us-gaap:ConvertibleDebtMember2023-06-300001831096geg:GreatElmGroupIncMembergeg:GegglNotesMembergeg:SubsidiariesOtherOutstandingBorrowingsMember2023-06-300001831096geg:PropertyManagementFeesMember2022-07-012022-09-300001831096us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300001831096geg:SevenPointTwoFivePercentNotesDueTwoThousandTwentySevenMember2023-07-012023-09-300001831096geg:GegglNotesMember2023-07-012023-09-300001831096geg:ManagedInvestmentProductsMember2023-07-012023-09-300001831096geg:GECCAndOtherPrivateFundsManagedByGECMMember2023-07-012023-09-300001831096us-gaap:AdditionalPaidInCapitalMember2023-06-3000018310962023-07-012023-09-300001831096geg:RestrictedStockAwardsAndRestrictedStockUnitsMember2023-06-300001831096srt:MaximumMembergeg:GECCCommonSharesMember2023-07-012023-09-300001831096us-gaap:ConvertibleDebtSecuritiesMember2022-07-012022-09-300001831096us-gaap:ConvertibleDebtMember2023-09-300001831096geg:RestrictedStockAwardsAndRestrictedStockUnitsMember2023-09-300001831096us-gaap:ConvertibleDebtMember2022-07-012023-06-300001831096us-gaap:RetainedEarningsMember2023-09-3000018310962022-09-3000018310962022-06-300001831096us-gaap:FairValueInputsLevel3Member2023-09-300001831096geg:EmployeesMembergeg:GECCCommonSharesMember2023-07-012023-09-300001831096us-gaap:CommonStockMember2023-07-012023-09-300001831096us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember2023-06-300001831096us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-300001831096us-gaap:CommonStockMember2023-09-300001831096geg:ManagedInvestmentProductsMember2023-06-300001831096geg:AdministrationAndServiceFeesMember2022-07-012022-09-300001831096geg:RestrictedStockAwardsAndRestrictedStockUnitsMembersrt:MinimumMember2023-07-012023-09-300001831096geg:MassachusettsArizonaAndNebraskaMember2023-06-300001831096us-gaap:RelatedPartyMembergeg:ManagedInvestmentProductsMember2023-09-300001831096us-gaap:ParentMember2022-09-300001831096us-gaap:RetainedEarningsMember2022-06-300001831096geg:PropertyManagementFeesMember2023-07-012023-09-300001831096us-gaap:FairValueInputsLevel12And3Member2023-09-300001831096geg:InvestmentManagementAgreementAndCertainOtherAssetsForMonomoyPropertiesReitLLCMember2023-07-012023-07-3100018310962023-11-010001831096srt:MinimumMemberus-gaap:InternalRevenueServiceIRSMember2022-07-012023-06-300001831096us-gaap:AdditionalPaidInCapitalMember2022-06-300001831096us-gaap:CommonStockMember2022-06-300001831096us-gaap:CommonStockMember2022-09-300001831096us-gaap:FairValueInputsLevel2Member2023-09-300001831096us-gaap:RestrictedStockUnitsRSUMember2023-07-012023-09-300001831096srt:MinimumMembergeg:GECCCommonSharesMember2023-07-012023-09-300001831096geg:MonomoyPropertiesReitLlcMember2022-05-040001831096us-gaap:FairValueInputsLevel12And3Member2023-06-300001831096us-gaap:FairValueInputsLevel2Member2023-06-300001831096geg:ManagedInvestmentProductsMember2023-09-300001831096geg:MonomoyPropertiesReitLlcMember2023-07-012023-09-300001831096us-gaap:FairValueInputsLevel1Member2023-06-300001831096us-gaap:ConvertibleDebtMember2022-07-012022-09-300001831096geg:MassachusettsArizonaAndNebraskaMembersrt:MinimumMember2022-07-012023-06-300001831096us-gaap:RetainedEarningsMember2022-07-012022-09-300001831096geg:GreatElmOpportunitiesFundILpMember2023-09-300001831096us-gaap:RelatedPartyMembergeg:ManagedInvestmentProductsMember2023-06-300001831096srt:MaximumMemberus-gaap:InternalRevenueServiceIRSMember2022-07-012023-06-300001831096geg:SharedPersonnelAndReimbursementAgreementMembergeg:InvestmentManagementExpensesMembergeg:JasonWReeseMember2022-07-012022-09-300001831096geg:ImperialCapitalAssetManagementLLCMember2023-01-032023-01-030001831096us-gaap:ConvertibleDebtMember2023-07-012023-09-300001831096geg:RestrictedStockAwardsAndRestrictedStockUnitsAndStockOptionsMember2023-07-012023-09-300001831096us-gaap:RetainedEarningsMember2023-06-300001831096us-gaap:ManagementServiceBaseMember2022-07-012022-09-300001831096geg:GegglNotesMembersrt:MinimumMember2022-06-092022-06-090001831096us-gaap:CommonStockMember2023-06-300001831096us-gaap:NoncontrollingInterestMember2022-07-012022-09-300001831096us-gaap:NoncontrollingInterestMember2022-09-300001831096us-gaap:ManagementServiceIncentiveMember2023-07-012023-09-300001831096us-gaap:FairValueInputsLevel1Member2023-09-300001831096geg:InvestmentManagementAgreementAndCertainOtherAssetsForMonomoyPropertiesReitLLCMember2023-07-012023-09-300001831096geg:SharedServicesAgreementsMembergeg:ReceivablesFromManagedFundsMember2022-07-012023-06-300001831096geg:GegglNotesMemberus-gaap:OverAllotmentOptionMember2022-06-090001831096us-gaap:CommonStockMember2022-07-012022-09-300001831096us-gaap:ParentMember2022-07-012022-09-300001831096us-gaap:FairValueMeasuredAtNetAssetValuePerShareMember2023-09-300001831096geg:RestrictedStockAwardsAndRestrictedStockUnitsMembersrt:MaximumMember2023-07-012023-09-30geg:Projectxbrli:purexbrli:sharesiso4217:USDxbrli:sharesiso4217:USD

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 10-Q

 

 

(Mark One)

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2023

 

or

 

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from to

 

Commission File Number: 001-39832

 

 

Great Elm Group, Inc.

(Exact name of registrant as specified in its charter)

 

 

Delaware

85-3622015

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

800 South Street, Suite 230, Waltham MA

02453

(Address of principal executive offices)

(Zip Code)

(617) 375-3006

(Registrant’s telephone number, including area code)

 

 

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, par value $0.001 per share

GEG

The Nasdaq Stock Market LLC

(Nasdaq Global Select Market)

7.25% Notes due 2027

GEGGL

The Nasdaq Stock Market LLC

(Nasdaq Global Select Market)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

 

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No

 

As of November 1, 2023, there were 31,174,605 shares of the registrant’s common stock outstanding.

 


 

 

Table of Contents

 

PART I. FINANCIAL INFORMATION

 

 

 

 

Item 1.

 

Financial Statements

3

 

 

Unaudited Condensed Consolidated Balance Sheets as of September 30, 2023 and June 30, 2023

3

 

 

Unaudited Condensed Consolidated Statements of Operations for the three months ended September 30, 2023 and 2022

4

 

 

Unaudited Condensed Consolidated Statement of Stockholders’ Equity for the three months ended September 30, 2023

5

 

 

Unaudited Condensed Consolidated Statement of Stockholders’ Equity and Contingently Redeemable Non-Controlling Interest for the three months ended September 30, 2022

6

 

 

Unaudited Condensed Consolidated Statements of Cash Flows for the three months ended September 30, 2023 and 2022

7

 

 

Unaudited Notes to Condensed Consolidated Financial Statements

9

Item 2.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

21

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

24

Item 4.

 

Controls and Procedures

24

 

 

 

 

PART II. OTHER INFORMATION

24

 

 

 

 

Item 1.

 

Legal Proceedings

24

Item 1A.

 

Risk Factors

24

Item 6.

 

Exhibits

25

 

 

 

 

SIGNATURES

26

 

Unless the context otherwise requires, “we,” “us,” “our,” “GEG,” the “Company” and terms of similar import refer to Great Elm Group, Inc. and/or its subsidiaries. Our corporate website address is www.greatelmgroup.com. The information contained in, or accessible through, our corporate website does not constitute part of this report.

1


 

Cautionary Statement Regarding Forward-Looking Information

This report and certain information incorporated herein by reference contain forward-looking statements under the Private Securities Litigation Reform Act of 1995. Such statements often include words such as “may,” “will,” “should,” “believe,” “expect,” “seek,” “anticipate,” “intend,” “estimate,” “plan,” “target,” “project,” “forecast,” “envision” and other similar phrases. Although we believe the assumptions and expectations reflected in these forward-looking statements are reasonable, these assumptions and expectations may not prove to be correct, and we may not achieve the financial results or benefits anticipated. These forward-looking statements are not guarantees of actual results. Our actual results may differ materially from those suggested in the forward-looking statements. These forward-looking statements involve a number of risks and uncertainties, some of which are beyond our control, including, without limitation:

the ability of Great Elm Capital Management, Inc. (GECM) to profitably manage Great Elm Capital Corp. (NASDAQ: GECC), a business development company, and Monomoy UpREIT, LLC (Monomoy UpREIT), the operating subsidiary of a private real estate investment trust with a portfolio of diversified net leased industrial assets;
the dividend rate that GECC and Monomoy UpREIT will pay;
the results of our investment management activities;
our ability to sell the real estate properties we develop at a profit;
our ability to raise capital to fund our business plan;
our ability to make acquisitions and manage any businesses we may acquire;
conditions in the equity capital markets and debt capital markets as well as the economy generally, including market uncertainty regarding changes to interest rates and inflationary pressures;
our ability to maintain the security of electronic and other confidential information;
serious disruptions and catastrophic events, including, for example, the potential impact of public health emergencies on the global economy;
competition, mostly from larger, well-financed organizations (both domestic and foreign), including operating companies, global asset managers, investment banks, commercial banks, and private equity funds;
outcomes of litigation and proceedings and the availability of insurance, indemnification and other third-party coverage of any losses suffered in connection therewith;
maintaining our contractual arrangements and relationships with third parties;
our ability to attract, assimilate, develop and retain key personnel;
compliance with laws, regulations and orders;
changes in laws and regulations governing our operations; and
other factors described in our Annual Report on Form 10-K for the fiscal year ended June 30, 2023 under “Risk Factors” or as set forth from time to time in our Securities and Exchange Commission (SEC) filings.

These forward-looking statements speak only as of the time of filing of this report and we do not undertake to update or revise them as more information becomes available. You are cautioned not to place undue reliance on these forward-looking statements. We do not undertake any obligation to release publicly any revisions to these forward-looking statements to reflect future events or circumstances or to reflect the occurrence of unanticipated events.

2


 

PART I—FINANCIAL INFORMATION

Item 1. Financial Statements.

Great Elm Group, Inc.

Condensed Consolidated Balance Sheets (Unaudited)

Dollar amounts in thousands (except per share data)

ASSETS

 

September 30, 2023

 

 

June 30, 2023

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

41,077

 

 

$

60,165

 

Receivables from managed funds

 

 

4,073

 

 

 

3,308

 

Investments in marketable securities

 

 

34,783

 

 

 

24,595

 

Investments, at fair value (cost $44,158 and $40,387, respectively)

 

 

37,865

 

 

 

32,611

 

Prepaid and other current assets

 

 

2,935

 

 

 

717

 

Real estate under development

 

 

3,116

 

 

 

1,742

 

Total current assets

 

 

123,849

 

 

 

123,138

 

Identifiable intangible assets, net

 

 

11,839

 

 

 

12,115

 

Right-of-use assets

 

 

411

 

 

 

497

 

Other assets

 

 

143

 

 

 

143

 

Total assets

 

$

136,242

 

 

$

135,893

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

182

 

 

$

191

 

Accrued expenses and other current liabilities

 

 

3,514

 

 

 

5,418

 

Current portion of related party payables

 

 

1,228

 

 

 

1,409

 

Current portion of lease liabilities

 

 

356

 

 

 

359

 

Total current liabilities

 

 

5,280

 

 

 

7,377

 

Lease liabilities, net of current portion

 

 

50

 

 

 

142

 

Long-term debt (face value $26,945)

 

 

25,878

 

 

 

25,808

 

Related party payables, net of current portion

 

 

-

 

 

 

926

 

Convertible notes (face value $37,912 and $37,912, including $15,395 and $15,395 held by related parties, respectively)

 

 

37,158

 

 

 

37,129

 

Other liabilities

 

 

555

 

 

 

669

 

Total liabilities

 

 

68,921

 

 

 

72,051

 

Commitments and contingencies (Note 11)

 

 

 

 

 

 

Stockholders' equity

 

 

 

 

 

 

Preferred stock, $0.001 par value; 5,000,000 authorized and zero outstanding

 

 

-

 

 

 

-

 

Common stock, $0.001 par value; 350,000,000 shares authorized and 31,174,605 shares issued and 29,868,909 outstanding at September 30, 2023; and 30,651,047 shares issued and 29,546,655 outstanding at June 30, 2023

 

 

30

 

 

 

30

 

Additional paid-in-capital

 

 

3,316,083

 

 

 

3,315,378

 

Accumulated deficit

 

 

(3,248,792

)

 

 

(3,251,566

)

Total stockholders' equity

 

 

67,321

 

 

 

63,842

 

Total liabilities and stockholders' equity

 

$

136,242

 

 

$

135,893

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

3


 

Great Elm Group, Inc.

Condensed Consolidated Statements of Operations (Unaudited)

Amounts in thousands (except per share data)

 

 

For the three months ended September 30,

 

 

 

2023

 

 

2022

 

Revenues

 

$

3,310

 

 

$

1,860

 

Operating costs and expenses:

 

 

 

 

 

 

Investment management expenses

 

 

2,762

 

 

 

1,989

 

Depreciation and amortization

 

 

283

 

 

 

294

 

Selling, general and administrative

 

 

1,715

 

 

 

1,487

 

Expenses of Consolidated Fund

 

 

-

 

 

 

46

 

Total operating costs and expenses

 

 

4,760

 

 

 

3,816

 

Operating loss

 

 

(1,450

)

 

 

(1,956

)

Dividends and interest income

 

 

1,986

 

 

 

1,473

 

Net realized and unrealized gain (loss) on investments

 

 

3,284

 

 

 

(6,797

)

Net realized and unrealized loss on investments of Consolidated Fund

 

 

-

 

 

 

(16

)

Interest expense

 

 

(1,062

)

 

 

(1,974

)

Income (loss) before income taxes from continuing operations

 

 

2,758

 

 

 

(9,270

)

Income tax expense

 

 

-

 

 

 

(233

)

Net income (loss) from continuing operations

 

 

2,758

 

 

 

(9,503

)

Discontinued operations:

 

 

 

 

 

 

Net income from discontinued operations

 

 

16

 

 

 

964

 

Net income (loss)

 

$

2,774

 

 

$

(8,539

)

Less: net loss attributable to non-controlling interest, continuing operations

 

 

-

 

 

 

(1,572

)

Less: net income attributable to non-controlling interest, discontinued operations

 

 

-

 

 

 

1,324

 

Net income (loss) attributable to Great Elm Group, Inc.

 

$

2,774

 

 

$

(8,291

)

Basic net income (loss) per share from:

 

 

 

 

 

 

Continuing operations

 

$

0.09

 

 

$

(0.28

)

Discontinued operations

 

 

-

 

 

 

(0.01

)

Basic net income (loss) per share

 

$

0.09

 

 

$

(0.29

)

Diluted net income (loss) per share from:

 

 

 

 

 

 

Continuing operations

 

$

0.08

 

 

$

(0.28

)

Discontinued operations

 

 

-

 

 

 

(0.01

)

Diluted net income (loss) per share

 

$

0.08

 

 

$

(0.29

)

Weighted average shares outstanding

 

 

 

 

 

 

Basic

 

 

29,579

 

 

 

28,543

 

Diluted

 

 

41,860

 

 

 

28,543

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

4


 

Great Elm Group, Inc.

Condensed Consolidated Statement of Stockholders’ Equity (Unaudited)

Amounts in thousands

 

 

 

Common Stock

 

 

Additional
Paid-in

 

 

Accumulated

 

 

Total Stockholders'

 

 

Shares

 

Amount

 

Capital

 

Deficit

 

 

Equity

 

BALANCE, June 30, 2023

 

 

29,547

 

 

$

30

 

 

$

3,315,378

 

 

$

(3,251,566

)

 

$

63,842

 

Net income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,774

 

 

 

2,774

 

Issuance of common stock related to vesting of restricted stock

 

 

322

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Stock-based compensation

 

 

-

 

 

 

-

 

 

 

705

 

 

 

-

 

 

 

705

 

BALANCE, September 30, 2023

 

 

29,869

 

 

$

30

 

 

$

3,316,083

 

 

$

(3,248,792

)

 

$

67,321

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

5


 

Great Elm Group, Inc.

Condensed Consolidated Statement of Stockholders’ Equity and Contingently Redeemable Non-controlling Interest (Unaudited)

Amounts in thousands

 

 

 

Common Stock

 

 

Additional
Paid-in

 

 

Accumulated

 

 

 

Total Great Elm Group, Inc. Stockholders'

 

 

Non-
controlling

 

 

Total Stockholders'

 

 

 

Contingently Redeemable Non-controlling

 

 

Shares

 

Amount

 

Capital

 

Deficit

 

 

 

Equity

 

 

Interest

 

 

Equity

 

 

 

Interest

 

BALANCE, June 30, 2022

 

 

28,507

 

 

$

29

 

 

$

3,312,763

 

 

$

(3,279,296

)

 

 

$

33,496

 

 

$

6,533

 

 

$

40,029

 

 

 

$

2,225

 

Net (loss) income

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(8,291

)

 

 

 

(8,291

)

 

 

(910

)

 

 

(9,201

)

 

 

 

662

 

Distributions to non-controlling interests in Consolidated Fund

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

(634

)

 

 

(634

)

 

 

 

-

 

Issuance of common stock related to vesting of restricted stock

 

 

267

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

Stock-based compensation

 

 

-

 

 

 

-

 

 

 

834

 

 

 

-

 

 

 

 

834

 

 

 

-

 

 

 

834

 

 

 

 

-

 

BALANCE, September 30, 2022

 

 

28,774

 

 

$

29

 

 

$

3,313,597

 

 

$

(3,287,587

)

 

 

$

26,039

 

 

$

4,989

 

 

$

31,028

 

 

 

$

2,887

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

6


 

Great Elm Group, Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited)

Dollar amounts in thousands

 

 

 

For the three months ended September 30,

 

 

 

2023

 

 

2022

 

Cash flows from operating activities:

 

 

 

 

 

 

Net income (loss) from continuing operations

 

$

2,758

 

 

$

(9,503

)

Adjustments to reconcile net income (loss) to net cash from operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

283

 

 

 

294

 

Stock-based compensation

 

 

705

 

 

 

834

 

Sales of investments by Consolidated Fund

 

 

-

 

 

 

1,558

 

Realized loss on investments from Consolidated Fund

 

 

-

 

 

 

16

 

Unrealized (gain) loss on investments

 

 

(3,372

)

 

 

1,182

 

Realized loss on investments

 

 

88

 

 

 

5,615

 

Non-cash interest and amortization of capitalized issuance costs

 

 

573

 

 

 

128

 

Change in fair value of contingent consideration

 

 

18

 

 

 

(70

)

Other non-cash (income) expense, net

 

 

(207

)

 

 

158

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Receivables from managed funds

 

 

(765

)

 

 

(133

)

Prepaid and other assets

 

 

(2,218

)

 

 

401

 

Real estate under development

 

 

(1,408

)

 

 

-

 

Operating leases

 

 

(8

)

 

 

(1

)

Related party payables

 

 

(1,125

)

 

 

(413

)

Accounts payable, accrued expenses and other liabilities

 

 

(1,448

)

 

 

(847

)

Net cash used in operating activities - continuing operations

 

 

(6,126

)

 

 

(781

)

Net cash provided by operating activities - discontinued operations

 

 

-

 

 

 

2,805

 

Net cash (used in) provided by operating activities

 

 

(6,126

)

 

 

2,024

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of investments in held-to-maturity securities

 

 

(9,801

)

 

 

-

 

Purchases of investments in trading securities

 

 

(4,476

)

 

 

-

 

Sales of investments

 

 

1,793

 

 

 

-

 

Other

 

 

(118

)

 

 

(11

)

Net cash used in investing activities - continuing operations

 

 

(12,602

)

 

 

(11

)

Net cash used in investing activities - discontinued operations

 

 

(360

)

 

 

(2,259

)

Net cash used in investing activities

 

 

(12,962

)

 

 

(2,270

)

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

7


 

Great Elm Group, Inc.

Condensed Consolidated Statements of Cash Flows (Unaudited) (continued)

Dollar amounts in thousands

 

 

 

For the three months ended September 30,

 

 

 

2023

 

 

2022

 

Cash flows from financing activities:

 

 

 

 

 

 

Distributions to non-controlling interests in Consolidated Fund

 

 

-

 

 

 

(634

)

Net cash used in financing activities - continuing operations

 

 

-

 

 

 

(634

)

Net cash provided by financing activities - discontinued operations

 

 

-

 

 

 

550

 

Net cash used in financing activities

 

 

-

 

 

 

(84

)

Net decrease in cash and cash equivalents, including cash and cash equivalents classified within current assets held for sale

 

 

(19,088

)

 

 

(330

)

Less: net increase in cash and cash equivalents classified within current assets held for sale

 

 

-

 

 

 

1,096

 

Plus: cash received from discontinued operations

 

 

-

 

 

 

1,694

 

Net (decrease) increase in cash and cash equivalents

 

 

(19,088

)

 

 

268

 

Cash and cash equivalents at beginning of period

 

 

60,165

 

 

 

22,281

 

Cash and cash equivalents at end of period

 

$

41,077

 

 

$

22,549

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

488

 

 

$

1,345

 

 

 

 

 

 

 

 

Non-cash investing and financing activities

 

 

 

 

 

 

Lease liabilities and right-of-use assets arising from operating leases

 

$

-

 

 

$

167

 

Partial settlement of Seller Note in exchange for GECC stock

 

$

-

 

 

$

609

 

Non-cash distributions received from Consolidated Fund

 

$

-

 

 

$

177

 

 

The accompanying notes are an integral part of these condensed consolidated financial statements.

8


 

Great Elm Group, Inc.

Notes to Condensed Consolidated Financial Statements (Unaudited)

September 30, 2023

1. Organization

Great Elm Group, Inc. (referred to as the Company or GEG) is an alternative asset management company incorporated in Delaware. The Company focuses on growing a scalable and diversified portfolio of long-duration and permanent capital vehicles across credit, real estate, specialty finance, and other alternative strategies.

The accompanying condensed consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries, including Great Elm Capital Management, Inc. (GECM), Great Elm Opportunities GP, Inc. (GEO GP), Great Elm Capital GP, LLC, Great Elm FM Acquisition, Inc., Great Elm DME Holdings, Inc., Great Elm DME Manager, LLC, and Monomoy BTS Corporation (MBTS), Great Elm Investments LLC, as well as its majority-owned subsidiaries Forest Investments, Inc. (through December 30, 2022), and Great Elm Healthcare, LLC (HC LLC) and its wholly-owned subsidiaries (through January 3, 2023). In addition, we have determined that the Company was the primary beneficiary of certain variable interest entities, and therefore the operations of those entities have been included in our consolidated results for the relevant periods.

2. Summary of Significant Accounting Policies

Basis of Presentation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the instructions for Form 10-Q and, therefore, do not include all information and footnotes that are normally included in the Company’s Form 10-K and should be read in conjunction with the audited consolidated financial statements and notes thereto, which are included in the Company’s Annual Report on Form 10-K for the year ended June 30, 2023. These financial statements reflect all adjustments (consisting of normal and recurring items or items discussed herein) that management believes are necessary to fairly state results for the interim periods presented. Results of operations for interim periods are not necessarily indicative of annual results of operations.

The historical results of the Durable Medical Equipment (DME) business, primarily consisting of HC LLC and its subsidiaries, sold on January 3, 2023 and related activity have been presented in the accompanying unaudited condensed consolidated statements of operations and cash flows for the three months ended September 30, 2022 as discontinued operations. Further, the historical segment information was recast to reflect our ongoing business as a single reportable segment and to remove the activity of discontinued operations. Unless otherwise specified, disclosures in these condensed consolidated financial statements reflect continuing operations only.

Certain prior period amounts have been reclassified to conform to current period presentation.

Use of Estimates

The preparation of these financial statements in accordance with accounting principles generally accepted in the United States of America (US GAAP) requires the Company to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the periods presented. On an on-going basis, the Company evaluates all of these estimates and assumptions. The most important of these estimates and assumptions relate to revenue recognition, valuation allowance for deferred tax assets, estimates associated with accounting for asset acquisitions, and fair value measurements, including stock-based compensation. Although these and other estimates and assumptions are based on the best available information, actual results could be different from these estimates.

9


 

Principles of Consolidation

The Company consolidates the assets, liabilities, and operating results of its wholly-owned subsidiaries, majority-owned subsidiaries, and subsidiaries in which we hold a controlling financial interest as of the financial statement date. In most cases, a controlling financial interest reflects ownership of a majority of the voting interests. We consolidate a variable interest entity (VIE) when we possess both the power to direct the activities of the VIE that most significantly impact its economic performance and the obligation to absorb losses of, or the right to receive benefits from, the entity that could potentially be significant to the VIE.

All intercompany accounts and transactions have been eliminated in consolidation.

Non-controlling interests in the Company’s subsidiaries are reported as a component of equity, separate from the parent company’s equity or outside of permanent equity for non-controlling interests that are contingently redeemable. Results of operations attributable to the non-controlling interests are included in the Company’s consolidated statements of operations.

Cash and Cash Equivalents

Cash and cash equivalents are comprised of cash and highly liquid investments with original maturities of 90 days or less at the date of purchase. Cash equivalents consist primarily of exchange-traded money market funds and U.S. treasury bills. The Company is exposed to credit risk in the event of default by the financial institutions or the issuers of these investments to the extent the amounts on deposit or invested are in excess of amounts that are insured.

Investments in Marketable Securities

Investments in marketable securities consist of U.S. treasury bills with original maturity exceeding 90 days. The Company classifies investments in debt securities as either trading, held-to-maturity, or available-for-sale. Securities are classified as trading if they are purchased and held principally for the purpose of selling in the near term and as held-to-maturity when the Company has both the positive intent and ability to hold the security to maturity. Investments in debt securities not classified as either trading or held-to-maturity are classified as available-for-sale securities. Trading securities are measured at fair value with unrealized gains and losses reported within net realized and unrealized gain (loss) on investments. Held-to-maturity securities are measured at amortized cost with realized gains and losses reported within net realized and unrealized gain (loss) on investments. Available-for-sale securities are measured at fair value with unrealized gains and losses reported in accumulated other comprehensive income (loss).

As of September 30, 2023, all investments in marketable securities were classified as held-to-maturity and had original maturities (at the time of purchase) exceeding 90 days. As of September 30, 2023, the amortized cost basis for these securities approximated their fair value.

Investments, at Fair Value

Investments, at fair value, consist of equity and equity-related securities and debt securities classified as trading carried at fair value, as well as investments in private funds measured using the net asset value (NAV) as reported by each fund’s investment manager. The private funds calculate NAV in a manner consistent with the measurement principles of the Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 946, Financial Services – Investment Companies, as of the valuation date. Changes in the fair value and NAV are recorded within net realized and unrealized gain (loss) on investments. Dividends received are recorded within dividends and interest income on the consolidated statements of operations.

10


 

Real Estate under Development

Real estate under development is classified as follows: (i) real estate under development (current), which includes real estate projects that are in the process of being developed and expected to be completed and disposed of within one year of the balance sheet date; (ii) real estate under development (non-current), which includes real estate projects that are in the process of being developed and expected to be completed and disposed of more than one year from the balance sheet date; and (iii) real estate held for sale, which includes land and completed improvements thereon that meet all of the “held for sale” criteria.

Real estate under development is carried at cost less impairment, if applicable. We capitalize costs that are directly identifiable with the specific real estate projects, including pre-acquisition and pre-construction costs, development and construction costs, taxes, and insurance. We do not capitalize any general and administrative or overhead costs, regardless of whether the costs are internal or paid to third parties. Capitalization begins when the activities related to development have begun and ceases when activities are substantially complete and the asset is available for occupancy.

Real estate held for sale is recorded at the lower of cost or fair value less cost to sell. If an asset’s fair value less cost to sell, based on discounted future cash flows, management estimates or market comparisons, is less than its carrying amount, an allowance is recorded against the asset.

Impairment of Long-Lived Assets

Long-lived assets include real estate under development, property and equipment, definite-lived intangible assets, and lease right-of-use assets. The Company evaluates the recoverability of long-lived assets whenever events or changes in circumstances indicate that their carrying value may not be recoverable based on undiscounted cash flows. Impairment losses are recorded when undiscounted cash flows estimated to be generated by an asset are less than the asset’s carrying amount. The amount of the impairment loss, if any, is calculated as the excess of the asset’s carrying value over its fair value, which is determined using a discounted cash flow analysis, management estimates or market comparisons.
 


 

11


 

Earnings per Share

The following table presents the calculation of basic and diluted net income (loss) per share:

 

 

For the three months ended September 30,

 

(in thousands except per share amounts)

 

2023

 

 

2022

 

Numerator:

 

 

 

 

 

 

Net income (loss) from continuing operations

 

$

2,758

 

 

$

(9,503

)

Less: net loss attributable to non-controlling interest, continuing operations

 

 

-

 

 

 

(1,572

)

Numerator for basic EPS - Net income (loss) from continuing operations attributable to Great Elm Group, Inc.

 

$

2,758

 

 

$

(7,931

)

 

 

 

 

 

 

 

Net income from discontinued operations

 

 

16

 

 

 

964

 

Less: net income attributable to non-controlling interest, discontinued operations

 

 

-

 

 

 

1,324

 

Numerator for basic EPS - Net income (loss) from discontinued operations, attributable to Great Elm Group, Inc.

 

$

16

 

 

$

(360

)

 

 

 

 

 

 

 

Effect of dilutive securities:

 

 

 

 

 

 

Interest expense associated with Convertible Notes, continuing operations

 

$

503

 

 

$

-

 

Numerator for diluted EPS - Net income (loss) from continuing operations attributable to Great Elm Group, Inc., after the effect of dilutive securities

 

$

3,261

 

 

$

(7,931

)

 

 

 

 

 

 

 

Numerator for diluted EPS - Net income (loss) from discontinued operations, attributable to Great Elm Group, Inc.

 

$

16

 

 

$

(360

)

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

Denominator for basic EPS - Weighted average shares of common stock outstanding

 

 

29,579

 

 

 

28,543

 

 

 

 

 

 

 

 

Effect of dilutive securities:

 

 

 

 

 

 

Restricted stock

 

 

1,363

 

 

 

-

 

Convertible Notes

 

 

10,918

 

 

 

-

 

Denominator for diluted EPS - Weighted average shares of common stock outstanding after the effect of dilutive securities

 

 

41,860

 

 

 

28,543

 

 

 

 

 

 

 

 

Basic net income (loss) per share from:

 

 

 

 

 

 

Continuing operations

 

$

0.09

 

 

$

(0.28

)

Discontinued operations

 

 

-

 

 

 

(0.01

)

Basic net income (loss) per share

 

$

0.09

 

 

$

(0.29

)

Diluted net income (loss) per share from:

 

 

 

 

 

 

Continuing operations

 

$

0.08

 

 

$

(0.28

)

Discontinued operations

 

$

-

 

 

 

(0.01

)

Diluted net income (loss) per share

 

$

0.08

 

 

$

(0.29

)

As of September 30, 2023, the Company had 3,264,424 potential shares of common stock issuable upon the exercise of stock options that are not included in the diluted net income (loss) per share calculation because to do so would be anti-dilutive for the three months ended September 30, 2023. As of September 30, 2022, the Company had 10,392,545 potential shares of common stock issuable upon the conversion of Convertible Notes (as defined below), 1,527,130 potential shares of common stock issuable upon the exercise of stock options, and 1,330,273 potential shares issuable upon vesting of restricted stock units and restricted stock awards that are not included in the diluted net income (loss) per share calculation for the three months ended September 30, 2022 because to do so would be anti-dilutive.

As of September 30, 2023 and 2022, the Company had an aggregate of 1,362,723 and 1,303,386 issued shares, respectively, that are not considered outstanding for accounting purposes since they are unvested and subject to forfeiture by the employees at a nominal price if service milestones are not met.

12


 

Recently Issued Accounting Standards

Current Expected Credit Losses. In June 2016, the FASB issued Accounting Standards Update (ASU) 2016-13, Financial Instruments – Credit Losses (Topic 326), which changes the impairment model for financial instruments, including trade receivables from an incurred loss method to a new forward looking approach, based on expected losses. The estimate of expected credit losses will require entities to incorporate considerations of historical experience, current information and reasonable and supportable forecasts. The amendments in this ASU are effective for fiscal years beginning after December 15, 2022, including interim periods within those fiscal years. The Company adopted this ASU as of July 1, 2023, which did not have a material impact on its consolidated financial statements.

3. Revenue

The revenues from each major source are summarized in the following table:

 

 

For the three months ended September 30,

 

(in thousands)

 

2023

 

 

2022

 

Management fees

 

$

1,424

 

 

$

1,302

 

Incentive fees

 

 

1,264

 

 

 

-

 

Property management fees

 

 

282

 

 

 

274

 

Administration and service fees

 

 

340

 

 

 

284

 

Total revenues

 

$

3,310

 

 

$

1,860

 

The Company recognizes investment management revenue at amounts that reflect the consideration to which it expects to be entitled in exchange for providing services to its customers. Investment management revenue primarily consists of fees based on a percentage of assets under management, fees based on the performance of managed assets, and administration and service fees. Fees are based on agreements with each investment product and may be terminated at any time by either party subject to the specific terms of each respective agreement.

Management Fees

The Company earns management fees based on the investment management agreements GECM has with Great Elm Capital Corp. (GECC), Monomoy Properties UpREIT, LLC, the operating partnership of Monomoy Properties REIT, LLC (Monomoy UpREIT) and other private funds managed by GECM (collectively, the Funds). The performance obligation is satisfied and management fee revenue is recognized over time as the services are rendered, since the Funds simultaneously receive and consume the benefits provided as GECM performs services. Management fee rates range from 1.0% to 1.5% of the management fee assets specified within each agreement and are calculated and billed in arrears of the period, either monthly or quarterly.

Property Management Fees

Under the Monomoy UpREIT investment management agreement, GECM is also entitled to 4.0% of rent collected. These fees are collected monthly in arrears. Property management fee revenue is recognized over time as the services are provided.

Incentive Fees

The Company earns incentive fees based on the investment management agreements GECM has with GECC and Monomoy Properties II, LLC (MP II), a feeder fund of Monomoy Properties REIT, LLC. Where an investment management agreement includes both management fees and incentive fees, the performance obligation is considered to be a single obligation for both fees. Incentive fees are variable consideration associated with the investment management agreements. Incentive fees are earned based on investment performance during the period, subject to the achievement of minimum return levels or high-water marks, in accordance with the terms of the respective investment management agreements. Incentive fees are typically 20% of the performance-based metric specified within each agreement. Incentive fees are recognized when it is determined that they are no longer probable of significant reversal. During the three months ended September 30, 2023, the Company recorded revenue in respect to the incentive fees due from GECC of $1.3 million.

13


 

Administration and Service Fees

The Company earns administration fees based on the administration agreement GECM has with GECC whereby the investment vehicles reimburse GECM for costs incurred in performing certain administrative functions. This revenue is recognized over time as the services are performed. Administration fees are billed quarterly in arrears, which is consistent with the timing of the delivery of services and reflect agreed upon rates for the services provided. The services are accounted for as a single performance obligation for each investment vehicle that is a series of distinct services with substantially the same pattern of transfer as the services are provided on a daily basis.

4. Related Party Transactions

Related party transactions are measured in part by the amount of consideration paid or received as established and agreed by the parties. Consideration paid for such services in each case is the negotiated value.

The following tables summarize activity and outstanding balances between the managed investment products and the Company:

 

 

For the three months ended September 30,

 

 (in thousands)

 

2023

 

 

2022

 

Net realized and unrealized gain (loss) on investments

 

$

3,362

 

 

$

(6,797

)

Net realized and unrealized loss on investments of Consolidated Fund

 

 

-

 

 

 

(16

)

Dividend income

 

 

836

 

 

 

1,380

 

 

 (in thousands)

 

September 30, 2023

 

 

June 30, 2023

 

Dividends receivable

 

$

300

 

 

$

300

 

Investment management revenues receivable

 

 

2,779

 

 

 

2,167

 

Receivable for reimbursable expenses paid

 

 

994

 

 

 

841

 

Receivables from managed funds

 

$

4,073

 

 

$

3,308

 

Investment Management

GECM has agreements to manage the investment portfolios for GECC, Monomoy UpREIT and other investment products, as well as to provide administrative services. Under these agreements, GECM receives management fees based on the managed assets (other than cash and cash equivalents) and rent collected, incentive fees based on the performance of those assets, and administration and service fees. See Note 3 - Revenue for additional discussions of the fee arrangements.

Consolidated Funds

GEO GP serves as the general partner of Great Elm Opportunities Fund I, LP (GEOF), a Delaware multi-series limited partnership. GECM serves as the investment manager of GEOF. As the general partner, GEO GP provides administrative services and oversees GECM’s management of the investment portfolio of GEOF. The Company determined that GEOF and Series A of GEOF are VIEs, and that the criteria for consolidation were not met for either entity. GEOF Series D was launched on January 1, 2023 and the Company determined that it was not a VIE. The contribution in the amount of $3.0 million made by GEG into GEOF Series D, representing 43% ownership of the partnership interests in the fund, was determined to be an equity method investment and the Company elected the fair value option using the net asset value (NAV) practical expedient for this instrument with all changes in NAV reported in net realized and unrealized gain (loss) on investments on the consolidated statements of operations.

GECM also served as the managing member of Great Elm SPAC Opportunity Fund, LLC (GESOF or the Consolidated Fund), a Delaware limited liability company, which was launched in February 2021, and managed the investment portfolio of GESOF. The Company determined that GESOF was a VIE and that the criteria for consolidation were met during the three months ended September 30, 2022. The operations of the Consolidated Fund were included in our consolidated financial statements. In July 2022, GESOF began to wind down and the Company received final distributions of cash and equity investments (in-kind) during the three months ended September 30, 2022.

14


 

The Company retained the specialized investment company accounting guidance under US GAAP with respect to the Consolidated Fund during the periods it was consolidated. As such, investments of the Consolidated Fund were included in the consolidated balance sheets at fair value and the net realized and unrealized gain or loss on those investments was included as a component of other income on the consolidated statements of operations. Non-controlling interests in the Consolidated Fund were included in net loss attributable to non-controlling interest, continuing operations.

There are no consolidated funds as of September 30, 2023. See Note 2 - Summary of Significant Accounting Policies for additional details.

Investments

The Company owns 1,493,560 shares of GECC (approximately 19.6% of the outstanding shares). Certain officers and directors of GECC are also officers and directors of GEG. Matthew A. Drapkin is a director of our Board of Directors and also the Chairman of GECC's Board of Directors, Adam M. Kleinman is our President, as well as the Chief Compliance Officer of GECC, Matt Kaplan is the President of GECM, as well as the President and Chief Operating Officer of GECC, and Keri A. Davis is our Chief Financial Officer and Chief Accounting Officer, as well as the Chief Financial Officer of GECC.

The Company receives dividends from its investments in GECC and Monomoy UpREIT and earns unrealized gains and losses based on the mark-to-market performance of those investments. See Note 5 - Fair Value Measurements.

Other Transactions

GECM has shared personnel and reimbursement agreements with Imperial Capital Asset Management, LLC (ICAM). Jason W. Reese, the Chief Executive Officer and Chairman of the Company’s Board of Directors, is the Chief Executive Officer of ICAM, and Matt Kaplan is also a Managing Director of ICAM. Certain costs incurred under these agreements relate to human resources, investment management, and other administrative services provided by ICAM employees, for the benefit of the Company and its subsidiaries, and are included in investment management expenses in the consolidated statements of operations. For the three months ended September 30, 2023 and 2022, such costs were $0.2 million and $0.4 million, respectively. Other costs include operational or administrative services performed on behalf of the funds managed by GECM and are included in receivables from managed funds in the consolidated balance sheets. As of September 30, 2023 and June 30, 2023, costs of $0.4 million and $0.1 million, respectively, related to the shared services agreements were included in receivables from managed funds.

On August 31, 2021, the Company entered into a financial advisory agreement with Imperial Capital, LLC. The agreement included a retainer fee of $0.1 million which was paid in October 2021. In addition, the agreement included a success-based fee upon a sale of HC LLC. Upon completion of the sale of HC LLC on January 3, 2023, a success fee of $0.7 million was paid to Imperial Capital, LLC. Jason W. Reese is the Co-Founder of Imperial Capital, LLC.

15


 

See Note 5 - Fair Value Measurements for details on the contingent consideration payable to ICAM following the acquisition of the Monomoy UpREIT investment management agreement and Note 8 - Convertible Notes for details on the Convertible Notes issued to related parties.

5. Fair Value Measurements

Fair value is defined as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.

US GAAP provides a framework for measuring fair value on either a recurring or nonrecurring basis whereby inputs, used in valuation techniques, are assigned a hierarchical level. The following are the hierarchical levels of inputs to measure fair value:

Level 1: Observable inputs that reflect quoted prices (unadjusted) for identical assets or liabilities in active markets.
Level 2: Inputs reflect quoted prices for identical assets or liabilities in markets that are not active; quoted prices for similar assets or liabilities in active markets; inputs other than quoted prices that are observable for the assets or liabilities; or inputs that are derived principally from or corroborated by observable market data by correlation or other means.
Level 3: Unobservable inputs reflecting the Company’s own assumptions incorporated in valuation techniques used to determine fair value. These assumptions are required to be consistent with market participant assumptions that are reasonably available.

All financial assets or liabilities that are measured at fair value on a recurring and non-recurring basis have been segregated into the most appropriate level within the fair value hierarchy based on the inputs used to determine the fair value at the measurement date.

The assets and liabilities measured at fair value on a recurring and non-recurring basis are summarized in the tables below:

 

 

Fair Value as of September 30, 2023

 

 

(in thousands)