| | |
Page
|
| |||
| | | | ii | | | |
| | | | iii | | | |
| | | | 1 | | | |
| | | | 4 | | | |
| | | | 37 | | | |
| | | | 38 | | | |
| | | | 39 | | | |
| | | | 40 | | | |
| | | | 43 | | | |
| | | | 57 | | | |
| | | | 78 | | | |
| | | | 98 | | | |
| | | | 103 | | | |
| | | | 109 | | | |
| | | | 120 | | | |
| | | | 122 | | | |
| | | | 128 | | | |
| | | | 140 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | 142 | | | |
| | | | F-1 | | |
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, (unaudited) |
| ||||||||||||||||||
($s in thousands)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Condensed Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 138,728 | | | | | $ | 471,551 | | | | | $ | 351,018 | | | | | $ | 447,137 | | |
Other patient service revenue
|
| | | | 7,167 | | | | | | 13,990 | | | | | | 9,646 | | | | | | 12,366 | | |
Total revenues
|
| | | $ | 145,895 | | | | | $ | 485,541 | | | | | $ | 360,664 | | | | | $ | 459,503 | | |
Operating expenses:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | | 141,442 | | | | | | 485,513 | | | | | | 348,258 | | | | | | 459,233 | | |
Premium deficiency reserve
|
| | | | 6,364 | | | | | | (20,539) | | | | | | (1,305) | | | | | | 4,600 | | |
Corporate, general & administrative expenses
|
| | | | 36,424 | | | | | | 53,390 | | | | | | 36,774 | | | | | | 53,883 | | |
Sales & marketing expense
|
| | | | 802 | | | | | | 1,503 | | | | | | 631 | | | | | | 1,118 | | |
Depreciation expense
|
| | | | 399 | | | | | | 795 | | | | | | 613 | | | | | | 1,219 | | |
Total operating expense
|
| | | | 185,431 | | | | | | 520,662 | | | | | | 384,971 | | | | | | 520,053 | | |
Loss from operations
|
| | | $ | (39,536) | | | | | $ | (35,121) | | | | | $ | (24,307) | | | | | $ | (60,550) | | |
Other expense:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | (3,479) | | | | | | (9,970) | | | | | | (6,878) | | | | | | (13,131) | | |
Other
|
| | | | 98 | | | | | | (291) | | | | | | — | | | | | | (12,063) | | |
Total other expense
|
| | | | (3,381) | | | | | | (10,261) | | | | | | (6,878) | | | | | | (25,194) | | |
Net income (loss)
|
| | | $ | (42,917) | | | | | $ | (45,382) | | | | | $ | (31,185) | | | | | $ | (85,744) | | |
Net income (loss) attributable to non-controlling interests
|
| | | | (7,908) | | | | | | (4,307) | | | | | | (3,450) | | | | | | (8,044) | | |
Net income (loss) attributable to controlling interests
|
| | | $ | (35,009) | | | | | $ | (41,075) | | | | | $ | (27,735) | | | | | $ | (77,770) | | |
($s in thousands)
|
| |
September 30,
2021 (unaudited) |
| |||
Consolidated Balance Sheet Data: | | | | | | | |
Cash and restricted cash
|
| | | $ | 4,683 | | |
Health plan settlement receivables
|
| | | $ | 45,847 | | |
Working capital(1)
|
| | | $ | (64,778) | | |
Total assets
|
| | | $ | 78,505 | | |
Long-term debt (excluding current portion)
|
| | | $ | 59,358 | | |
Total members deficit
|
| | | $ | (179,247) | | |
| | |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, (unaudited) |
| ||||||||||||||||||
($s in thousands)
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| ||||||||||||
Net income (loss)
|
| | | $ | (42,917) | | | | | $ | (45,382) | | | | | $ | (31,185) | | | | | $ | (85,744) | | |
Interest (income) expense, net
|
| | | | 3,479 | | | | | | 9,970 | | | | | | 6,878 | | | | | | 13,131 | | |
Income tax expense
|
| | | | — | | | | | | 148 | | | | | | — | | | | | | — | | |
Depreciation expense
|
| | | | 399 | | | | | | 795 | | | | | | 613 | | | | | | 1,219 | | |
Mark-to-market warrant expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,063 | | |
Premium deficiency reserve
|
| | | | 6,364 | | | | | | (20,539) | | | | | | (1,305) | | | | | | 4,600 | | |
Transaction expense, Business Combinations
|
| | | | — | | | | | | — | | | | | | — | | | | | | 919 | | |
Stock-based compensation
|
| | | | 474 | | | | | | 447 | | | | | | 651 | | | | | | 1,379 | | |
EBITDA, adjusted
|
| | | $ | (32,201) | | | | | $ | (54,560) | | | | | $ | (24,348) | | | | | $ | (52,433) | | |
| | |
Historical
|
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined Balance |
| ||||||||||||||||||
|
Foresight
Acquisition Corp. |
| |
P3 Health
Group Holdings LLC |
| ||||||||||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 97,290 | | | | | $ | 4,336,565 | | | | | $ | 180,170,623 | | | | |
|
4[A]
|
| | | | $ | 184,604,478 | | |
Restricted Cash
|
| | | | — | | | | | | 346,299 | | | | | | — | | | | | | | | | | | | 346,299 | | |
Health Plan Settlement Receivables
|
| | | | — | | | | | | 45,847,310 | | | | | | — | | | | | | | | | | | | 45,847,310 | | |
Clinic Fees and Insurance Receivables, Net
|
| | | | — | | | | | | 423,885 | | | | | | — | | | | | | | | | | | | 423,885 | | |
Other Receivables
|
| | | | — | | | | | | 343,583 | | | | | | — | | | | | | | | | | | | 343,583 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 255,960 | | | | | | 2,525,356 | | | | | | — | | | | | | | | | | | | 2,781,316 | | |
Total Current Assets
|
| | | | 353,250 | | | | | | 53,822,998 | | | | | | 180,170,623 | | | | | | | | | | | | 234,346,871 | | |
Long-Term Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Property, Plant and Equipment, Net
|
| | | | — | | | | | | 7,921,914 | | | | | | — | | | | | | | | | | | | 7,921,914 | | |
Goodwill
|
| | | | — | | | | | | 5,885,628 | | | | | | 1,091,646,240 | | | | |
|
4[D]
|
| | | | | 1,097,531,868 | | |
Intangibles Assets, Net
|
| | | | — | | | | | | — | | | | | | 873,500,000 | | | | |
|
4[E]
|
| | | | | 873,500,000 | | |
Notes Receivable, Net
|
| | | | — | | | | | | 3,684,199 | | | | | | — | | | | | | | | | | | | 3,684,199 | | |
Right of Use Asset
|
| | | | — | | | | | | 7,190,501 | | | | | | — | | | | | | | | | | | | 7,190,501 | | |
Cash Held in Trust Account
|
| | | | 316,264,504 | | | | | | — | | | | | | (316,264,504) | | | | |
|
4[B]
|
| | | | | — | | |
Total Long-Term Assets
|
| | | | 316,264,504 | | | | | | 24,682,242 | | | | | | 1,648,881,736 | | | | | | | | | | | | 1,989,828,482 | | |
Total Assets
|
| | | $ | 316,617,754 | | | | | $ | 78,505,240 | | | | | $ | 1,829,052,359 | | | | | | | | | | | $ | 2,224,175,353 | | |
| | |
Historical
|
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined Balance |
| ||||||||||||||||||
|
Foresight
Acquisition Corp. |
| |
P3 Health
Group Holdings LLC |
| ||||||||||||||||||||||||||
LIABILITIES AND STOCKHOLDERS’/MEMBERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts Payable and Accrued
Expenses |
| | | | 390,352 | | | | | | 15,399,853 | | | | | | (483,314) | | | | |
|
4[F]
|
| | | | | 15,306,891 | | |
Accrued Payroll
|
| | | | — | | | | | | 2,160,497 | | | | | | — | | | | | | | | | | | | 2,160,497 | | |
Health Plans Settlements Payable
|
| | | | — | | | | | | 13,259,118 | | | | | | — | | | | | | | | | | | | 13,259,118 | | |
Claims Payable
|
| | | | — | | | | | | 75,108,251 | | | | | | — | | | | | | | | | | | | 75,108,251 | | |
Premium Deficiency Reserve
|
| | | | — | | | | | | 4,600,000 | | | | | | — | | | | | | | | | | | | 4,600,000 | | |
Accrued Interest
|
| | | | — | | | | | | 8,004,450 | | | | | | — | | | | | | | | | | | | 8,004,450 | | |
Current Portion of Long-Term
Debt |
| | | | — | | | | | | 68,873 | | | | | | — | | | | | | | | | | | | 68,873 | | |
Total Current Liabilities:
|
| | | | 390,352 | | | | | | 118,601,042 | | | | | | (483,314) | | | | | | | | | | | | 118,508,080 | | |
Long-Term Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease Liability
|
| | | | — | | | | | | 6,475,923 | | | | | | — | | | | | | | | | | | | 6,475,923 | | |
Liability for Warrants
|
| | | | 10,216,242 | | | | | | 18,379,870 | | | | | | (18,379,870) | | | | |
|
4[C]
|
| | | | | 10,216,242 | | |
Long-Term Debt
|
| | | | — | | | | | | 59,358,375 | | | | | | — | | | | | | | | | | | | 59,358,375 | | |
Total Long-Term Liabilities
|
| | | | 10,216,242 | | | | | | 84,214,168 | | | | | | (18,379,870) | | | | | | | | | | | | 76,050,540 | | |
Total Liabilities
|
| | | | 10,606,594 | | | | | | 202,815,210 | | | | | | (18,863,184) | | | | | | | | | | | | 194,558,620 | | |
Class D Units Subject to Possible
Redemption |
| | | | — | | | | | | 54,936,716 | | | | | | (54,936,716) | | | | |
|
4[H]
|
| | | | | — | | |
Class A Common Stock Subject to Possible Redemption
|
| | | | 316,250,000 | | | | | | — | | | | | | (316,250,000) | | | | |
|
4[H]
|
| | | | | — | | |
Stockholders’/Members’ Equity (Deficit):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | — | | |
Contributed Capital
|
| | | | — | | | | | | 41,764,270 | | | | | | (41,764,270) | | | | |
|
4[H]
|
| | | | | — | | |
Series A Preferred Returns
|
| | | | — | | | | | | 6,594,660 | | | | | | (6,594,660) | | | | |
|
4[H]
|
| | | | | — | | |
Accumulated Equity-Based Compensation
|
| | | | — | | | | | | 2,747,960 | | | | | | (2,747,960) | | | | |
|
4[H]
|
| | | | | — | | |
Redemption of Profits Interests
|
| | | | — | | | | | | (180,000) | | | | | | 180,000 | | | | |
|
4[H]
|
| | | | | — | | |
Retained Loss from Controlling Interests
|
| | | | — | | | | | | (203,942,517) | | | | | | 203,942,517 | | | | |
|
4[H]
|
| | | | | — | | |
Class A Common Stock, $0.0001 par value
|
| | | | 83 | | | | | | — | | | | | | 4,075 | | | | |
|
4[H]
|
| | | | | 4,158 | | |
Class B Common Stock, $0.0001 par value
|
| | | | 791 | | | | | | — | | | | | | (791) | | | | |
|
4[H]
|
| | | | | — | | |
Class V Common Stock, $0.0001 par value
|
| | | | — | | | | | | — | | | | | | 19,655 | | | | |
|
4[H]
|
| | | | | 19,655 | | |
Additional Paid in Capital
|
| | | | — | | | | | | — | | | | | | 310,157,030 | | | | |
|
4[H]
|
| | | | | 310,157,030 | | |
| | |
Historical
|
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined Balance |
| ||||||||||||||||||
|
Foresight
Acquisition Corp. |
| |
P3 Health
Group Holdings LLC |
| ||||||||||||||||||||||||||
Accumulated Deficit
|
| | | | (10,239,714) | | | | | | — | | | | | | (14,520,704) | | | | |
|
4[H]
|
| | | | | (24,760,418) | | |
Stockholders’/Members’ Equity (Deficit):
|
| | | | (10,238,840) | | | | | | (153,015,627) | | | | | | 448,674,892 | | | | | | | | | | | | 285,420,425 | | |
Noncontrolling Interests
|
| | | | — | | | | | | (26,231,059) | | | | | | 1,770,427,367 | | | | |
|
4[G]
|
| | | | | 1,744,196,308 | | |
Total Stockholders’/Members’ Equity (Deficit):
|
| | | | (10,238,840) | | | | | | (179,246,686) | | | | | | 2,219,102,259 | | | | | | | | | | | | 2,029,616,733 | | |
Total Liabilities and Stockholders’/Members’ Equity (Deficit):
|
| | | $ | 316,617,754 | | | | | $ | 78,505,240 | | | | | $ | 1,829,052,359 | | | | | | | | | | | $ | 2,224,175,353 | | |
|
| | |
Historical
|
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined Balance |
| ||||||||||||||||||
|
Foresight
Acquisition Corp. |
| |
P3 Health
Group Holdings LLC |
| ||||||||||||||||||||||||||
Operating Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | — | | | | | $ | 447,137,121 | | | | | $ | — | | | | | | | | | | | $ | 447,137,121 | | |
Other Patient Service Revenue
|
| | | | — | | | | | | 12,366,111 | | | | | | — | | | | | | | | | | | $ | 12,366,111 | | |
Total Operating Revenue
|
| | | | — | | | | | | 459,503,232 | | | | | | — | | | | | | | | | | | | 459,503,232 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical Expenses
|
| | | | — | | | | | | 459,233,085 | | | | | | — | | | | | | | | | | | | 459,233,085 | | |
Premium Deficiency Reserve
|
| | | | — | | | | | | 4,600,000 | | | | | | — | | | | | | | | | | | | 4,600,000 | | |
Corporate, General and Administrative Expenses
|
| | | | 1,791,292 | | | | | | 53,883,268 | | | | | | — | | | | | | | | | | | | 55,674,560 | | |
Sales and Marketing Expenses
|
| | | | — | | | | | | 1,118,160 | | | | | | — | | | | | | | | | | | | 1,118,160 | | |
Depreciation and Amortization
|
| | | | — | | | | | | 1,218,796 | | | | | | 65,512,500 | | | | |
|
5[E]
|
| | | | | 66,731,296 | | |
Total Operating Expenses
|
| | | | 1,791,292 | | | | | | 520,053,309 | | | | | | 65,512,500 | | | | | | | | | | | | 587,357,101 | | |
Operating Loss
|
| | | | (1,791,292) | | | | | | (60,550,077) | | | | | | (65,512,500) | | | | | | | | | | | | (127,853,869) | | |
Non-Operating Income (Expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Income (Expense), Net
|
| | | | 14,528 | | | | | | (13,130,628) | | | | | | — | | | | | | | | | | | | (13,116,100) | | |
Change in Fair Value of Warrant Liability
|
| | | | 922,550 | | | | | | (12,063,265) | | | | | | 12,063,265 | | | | |
|
5[D]
|
| | | | | 922,550 | | |
Total Non-Operating Income (Expenses)
|
| | | | 937,078 | | | | | | (25,193,893) | | | | | | 12,063,265 | | | | | | | | | | | | (12,193,550) | | |
Net Loss
|
| | | | (854,214) | | | | | | (85,743,970) | | | | | | (53,449,235) | | | | | | | | | | | | (140,047,419) | | |
Net Loss Attributable to Noncontrolling Interest
|
| | | | — | | | | | | (8,043,678) | | | | | | (108,250,285) | | | | |
|
5[C]
|
| | | | | (116,293,963) | | |
Net Income (Loss) Attributable to Controlling Interest
|
| | | $ | (854,214) | | | | | $ | (77,700,292) | | | | | $ | 54,801,050 | | | | | | | | | | | $ | (23,753,456) | | |
Loss Per Share/Unit (See Note 6): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock – Basic and Diluted
|
| | | $ | (0.02) | | | | | | — | | | | | | — | | | | | | | | | | | $ | (0.57) | | |
Class B Common Stock – Basic and Diluted
|
| | | $ | (0.02) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Member Units – Basic and Diluted
|
| | | | — | | | | | $ | (1.14) | | | | | | — | | | | | | | | | | | | — | | |
Weighted Average Common Shares/Units Outstanding (See Note 6):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock – Basic and Diluted
|
| | | | 27,345,147 | | | | | | — | | | | | | — | | | | | | | | | | | | 41,578,890 | | |
Class B Common Stock – Basic and Diluted
|
| | | | 7,743,819 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Member Units – Basic and Diluted
|
| | | | — | | | | | | 68,159,532 | | | | | | — | | | | | | | | | | | | — | | |
| | |
Historical
|
| |
Transaction
Accounting Adjustments |
| |
Notes
|
| |
Pro Forma
Combined Balance |
| ||||||||||||||||||
|
Foresight
Acquisition Corp. |
| |
P3 Health
Group Holdings LLC |
| ||||||||||||||||||||||||||
Operating Revenue | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | — | | | | | $ | 471,551,241 | | | | | $ | — | | | | | | | | | | | $ | 471,551,241 | | |
Other Patient Service Revenue
|
| | | | — | | | | | | 13,990,050 | | | | | | — | | | | | | | | | | | | 13,990,050 | | |
Total Operating Revenue
|
| | | | — | | | | | | 485,541,291 | | | | | | — | | | | | | | | | | | | 485,541,291 | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical Expenses
|
| | | | — | | | | | | 485,513,143 | | | | | | — | | | | | | | | | | | | 485,513,143 | | |
Premium Deficiency Reserve
|
| | | | — | | | | | | (20,539,364) | | | | | | — | | | | | | | | | | | | (20,539,364) | | |
Corporate, General and Administrative Expenses
|
| | | | 2,286 | | | | | | 53,390,338 | | | | | | 2,094,386 | | | | |
|
5[A]
|
| | | | | 55,487,010 | | |
Sales and Marketing Expenses
|
| | | | — | | | | | | 1,502,634 | | | | | | — | | | | | | | | | | | | 1,502,634 | | |
Depreciation and Amortization
|
| | | | — | | | | | | 795,172 | | | | | | 87,350,000 | | | | |
|
5[E]
|
| | | | | 88,145,172 | | |
Transaction Expenses
|
| | | | — | | | | | | — | | | | | | 33,623,442 | | | | |
|
5[B]
|
| | | | | 33,623,442 | | |
Total Operating Expenses
|
| | | | 2,286 | | | | | | 520,661,923 | | | | | | 123,067,828 | | | | | | | | | | | | 643,732,037 | | |
Operating Loss
|
| | | | (2,286) | | | | | | (35,120,632) | | | | | | (123,067,828) | | | | | | | | | | | | (158,190,746) | | |
Non-Operating Income (Expenses): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense, Net
|
| | | | — | | | | | | (9,970,260) | | | | | | — | | | | | | | | | | | | (9,970,260) | | |
Other
|
| | | | — | | | | | | (290,684) | | | | | | — | | | | | | | | | | | | (290,684) | | |
Total Non-Operating Income (Expenses)
|
| | | | — | | | | | | (10,260,944) | | | | | | — | | | | | | | | | | | | (10,260,944) | | |
Net Loss
|
| | | | (2,286) | | | | | | (45,381,576) | | | | | | (123,067,828) | | | | | | | | | | | | (168,451,690) | | |
Net Loss Attributable to Noncontrolling Interest
|
| | | | — | | | | | | (4,307,071) | | | | | | (123,497,082) | | | | |
|
5[C]
|
| | | | | (127,804,153) | | |
Net Income (Loss) Attributable to Controlling Interest
|
| | | $ | (2,286) | | | | | $ | (41,074,505) | | | | | $ | 429,254 | | | | | | | | | | | $ | (40,647,537) | | |
Loss Per Share/Unit (See Note 6): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock – Basic and Diluted
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | $ | (0.98) | | |
Class B Common Stock – Basic and Diluted
|
| | | $ | (0.00) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Member Units – Basic and Diluted
|
| | | | — | | | | | $ | (0.62) | | | | | | — | | | | | | | | | | | | — | | |
Weighted Average Common Shares/Units Outstanding (See Note 6):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock – Basic and Diluted
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | 41,578,890 | | |
Class B Common Stock – Basic and Diluted
|
| | | | 6,875,000 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Member Units – Basic and Diluted
|
| | | | — | | | | | | 65,833,962 | | | | | | — | | | | | | | | | | | | — | | |
| | |
Shares
|
| |
Voting %
|
| ||||||
Non-Blocker P3 Equityholders(1)
|
| | | | 202,024,923 | | | | | | 82.9% | | |
Blocker Sellers(2)
|
| | | | 8,732,517 | | | | | | 3.6% | | |
Public Stockholders
|
| | | | 3,737,316 | | | | | | 1.5% | | |
Founder Holders
|
| | | | 8,738,750 | | | | | | 3.6% | | |
Subscribers
|
| | | | 20,370,307 | | | | | | 8.4% | | |
Total(3) | | | | | 243,603,813 | | | | | | 100.0% | | |
Purchase Price Allocation
|
| |
As
of September 30, 2021 |
| |||
Equity Consideration
|
| | |
$
|
77,492,356
|
| |
Fair Value of Noncontrolling Interest Consideration
|
| | | | 1,744,215,963 | | |
Purchase Price Allocation
|
| |
As
of September 30, 2021 |
| |||
Cash Consideration
|
| | | | 18,405,083 | | |
Payment of P3 Transaction Costs
|
| | | | 19,586,052 | | |
Total Purchase Consideration
|
| | | $ | 1,859,699,454 | | |
Cash
|
| | |
$
|
4,336,565
|
| |
Restricted Cash
|
| | | | 346,299 | | |
Health Plan Settlement Receivables
|
| | | | 45,847,310 | | |
Clinic Fees and Insurance Receivables, Net
|
| | | | 423,885 | | |
Other Receivables
|
| | | | 343,583 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 2,525,356 | | |
Property, Plant and Equipment, Net
|
| | | | 7,921,914 | | |
Intangible Assets, Net
|
| | | | 873,500,000 | | |
Goodwill
|
| | | | 1,097,531,868 | | |
Notes Receivable, Net
|
| | | | 3,684,199 | | |
Right of Use Asset
|
| | | | 7,190,501 | | |
Accounts Payable and Accrued Expenses
|
| | | | (14,916,539) | | |
Accrued Payroll
|
| | | | (2,160,497) | | |
Health Plans Settlements Payable
|
| | | | (13,259,118) | | |
Claims Payable
|
| | | | (75,108,251) | | |
Premium Deficiency Reserve
|
| | | | (4,600,000) | | |
Accrued Interest
|
| | | | (8,004,450) | | |
Current Portion of Long-Term Debt
|
| | | | (68,873) | | |
Lease Liability
|
| | | | (6,475,923) | | |
Long-Term Debt
|
| | | | (59,358,375) | | |
Net Assets Acquired
|
| | | $ | 1,859,699,454 | | |
|
| | |
As of September 30,
2021 |
| |||
PIPE Investment Proceeds(1)
|
| | | $ | 195,309,909 | | |
Reclass of Foresight Cash Held in Trust Account
|
| | | | 316,264,504 | | |
P3 Transaction Fees and Expenses(2)
|
| | | | (19,586,052) | | |
Foresight Transaction Fees and Expenses(3)
|
| | | | (14,520,704) | | |
Public Shareholder Redemptions
|
| | | | (278,891,951) | | |
Cash to Existing P3 Owners
|
| | | | (18,405,083) | | |
Pro Forma Adjustment to Cash
|
| | | $ | 180,170,623 | | |
| | |
As of
September 30, 2021 |
| |||
Remove Carrying Value of Historical Balance
|
| | | $ | (5,885,628) | | |
Goodwill Recorded at Acquisition
|
| | | | 1,097,531,868 | | |
Pro Forma Adjustments
|
| | | $ | 1,091,646,240 | | |
| | |
Weighted
Average Useful Life (Years) |
| |
Fair Value
|
| ||||||
Trademark
|
| | | | 10 | | | | | $ | 70,000,000 | | |
Customer Contracts
|
| | | | 10 | | | | | | 800,000,000 | | |
Provider Network Agreements
|
| | | | 10 | | | | | | 3,500,000 | | |