| | |
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 | | |
Total
|
| | | | | | | | | $ | 873,500,000 | | |
| | |
Adjustments to
historical equity(1) |
| |
New equity
structure(2) |
| |
Other items(3)
|
| |
Pro forma
adjustments |
| ||||||||||||
Foresight Class A Redeemable Common
Stock |
| | | $ | — | | | | | $ | (316,250,000) | | | | | $ | — | | | | | $ | (316,250,000) | | |
P3 Class D Redeemable Units
|
| | | | (54,936,716) | | | | | | — | | | | | | — | | | | | | (54,936,716) | | |
Stockholders’/Members’ Equity (Deficit):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Class A Common Stock
|
| | | | 791 | | | | | | 3,284 | | | | | | — | | | | | | 4,075 | | |
Class B Common Stock
|
| | | | (791) | | | | | | — | | | | | | — | | | | | | (791) | | |
Class V Common Stock
|
| | | | — | | | | | | 19,655 | | | | | | — | | | | | | 19,655 | | |
Additional Paid in Capital
|
| | | | — | | | | | | 318,550,191 | | | | | | (8,393,161) | | | | | | 310,157,030 | | |
P3 Contributed Capital
|
| | | | (41,764,270) | | | | | | — | | | | | | — | | | | | | (41,764,270) | | |
P3 Series A Unit Preferred Return
|
| | | | (6,594,660) | | | | | | — | | | | | | — | | | | | | (6,564,660) | | |
P3 Accumulated Equity Based Compensation
|
| | | | (2,747,960) | | | | | | — | | | | | | — | | | | | | (2,747,960) | | |
P3 Redemption Profits Interests
|
| | | | 180,000 | | | | | | — | | | | | | — | | | | | | 180,000 | | |
P3 Retained Loss from Controlling Interests
|
| | | | 203,942,517 | | | | | | — | | | | | | — | | | | | | 203,942,517 | | |
Accumulated Deficit
|
| | | | — | | | | | | — | | | | | | (14,520,704) | | | | | | (14,520,704) | | |
| | |
Weighted
Average Useful Life (Years) |
| |
Fair Value
|
| |
For the nine
months ended September 30, 2021 |
| |
For the
twelve months ended December 31, 2020 |
| ||||||||||||
Trademark
|
| | | | 10 | | | | | $ | 70,000,000 | | | | | $ | 5,250,000 | | | | | $ | 7,000,000 | | |
Customer Contracts
|
| | | | 10 | | | | | | 800,000,000 | | | | | | 60,000,000 | | | | | | 80,000,000 | | |
Provider Network Agreements
|
| | | | 10 | | | | | | 3,500,000 | | | | | | 262,500 | | | | | | 350,000 | | |
Total
|
| | | | | | | | | $ | 873,500,000 | | | | | $ | 65,512,500 | | | | | $ | 87,350,000 | | |
| | |
Nine Months Ended
September 30, 2021 |
| |||
Net Loss Attributable to Controlling Interest
|
| | | $ | (23,753,456) | | |
Weighted Average Shares Outstanding – Basic and Dilutive
|
| | | | 41,578,890 | | |
Loss Per Share – Basic and Dilutive
|
| | | $ | (0.57) | | |
| | |
Year Ended
December 31, 2020 |
| |||
Net Loss Attributable to Controlling Interest
|
| | | $ | (40,647,537) | | |
Weighted Average Shares Outstanding – Basic and Dilutive
|
| | | | 41,578,890 | | |
Loss Per Share – Basic and Dilutive
|
| | | $ | (0.98) | | |
| | |
December 31,
2018 |
| |
December 31,
2019 |
| |
December 31,
2020 |
| |
September 30,
2021 |
| |
CAGR
|
| |||||||||||||||
At-risk Medicare Advantage
Members |
| | | | 10,400 | | | | | | 19,700 | | | | | | 50,600 | | | | | | 60,300 | | | | | | 89% | | |
Year-over-year % change
|
| | | | | | | | | | 89% | | | | | | 157% | | | | | | | | | | | | | | |
| | |
December 31,
2018 |
| |
December 31,
2019 |
| |
December 31,
2020 |
| |
September 30,
2021 |
| ||||||||||||
At-risk members
|
| | | | 10,400 | | | | | | 19,700 | | | | | | 50,600 | | | | | | 60,300 | | |
Affiliate PCPs
|
| | | | 300 | | | | | | 1,000 | | | | | | 1,500 | | | | | | 1,700 | | |
($s in thousands)
|
| |
Three Months Ended
September 30, (unaudited) |
| |
Nine Months Ended
September 30, (unaudited) |
| ||||||||||||||||||
|
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| ||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 124,461 | | | | | $ | 152,277 | | | | | $ | 351,018 | | | | | $ | 447,137 | | |
Other patient service revenue
|
| | | | 4,380 | | | | | | 4,243 | | | | | | 9,646 | | | | | | 12,366 | | |
Total revenues
|
| | | $ | 128,841 | | | | | $ | 156,520 | | | | | $ | 360,664 | | | | | $ | 459,503 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | | 127,016 | | | | | | 161,663 | | | | | | 348,258 | | | | | | 459,233 | | |
Premium deficiency reserve
|
| | | | 1,073 | | | | | | 1,600 | | | | | | (1,305) | | | | | | 4,600 | | |
Corporate, general & administrative expenses
|
| | | | 13,743 | | | | | | 20,434 | | | | | | 36,774 | | | | | | 53,883 | | |
Sales & marketing expense
|
| | | | 279 | | | | | | 491 | | | | | | 631 | | | | | | 1,118 | | |
Depreciation expense
|
| | | | 245 | | | | | | 456 | | | | | | 613 | | | | | | 1,219 | | |
Total operating expense
|
| | | | 142,356 | | | | | | 184,644 | | | | | | 384,971 | | | | | | 520,053 | | |
Loss from operations
|
| | | $ | (13,515) | | | | | $ | (28,124) | | | | | $ | (24,307) | | | | | $ | (60,550) | | |
Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | (2,316) | | | | | | (4,643) | | | | | | (6,878) | | | | | | (13,131) | | |
Other
|
| | | | — | | | | | | (1,402) | | | | | | — | | | | | | (12,063) | | |
Total other expense
|
| | | | (2,316) | | | | | | (6,045) | | | | | | (6,878) | | | | | | (25,194) | | |
Net income (loss)
|
| | | $ | (15,831) | | | | | $ | (34,169) | | | | | $ | (31,185) | | | | | $ | (85,744) | | |
Net income (loss) attributable to non-controlling interests
|
| | | | 876 | | | | | | (2,802) | | | | | | (3,450) | | | | | | (8,044) | | |
Net income (loss) attributable to controlling interests
|
| | | $ | (16,707) | | | | | $ | (31,367) | | | | | $ | (27,735) | | | | | $ | (77,770) | | |
(unaudited)
|
| |
Three months ended
September 30, |
| |
Nine months ended
September 30, |
| ||||||||||||||||||
|
2020
|
| |
2021
|
| |
2020
|
| |
2021
|
| ||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | | 97% | | | | | | 97% | | | | | | 97% | | | | | | 97% | | |
Other patient service revenue
|
| | | | 3% | | | | | | 3% | | | | | | 3% | | | | | | 3% | | |
Total revenues
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | | | | | 100% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | | 99% | | | | | | 103% | | | | | | 97% | | | | | | 100% | | |
Premium deficiency reserve
|
| | | | 1% | | | | | | 1% | | | | | | 0% | | | | | | 1% | | |
Corporate, general & administrative expenses
|
| | | | 11% | | | | | | 13% | | | | | | 10% | | | | | | 12% | | |
Sales & marketing expense
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
Depreciation expense
|
| | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
Total operating expense
|
| | | | 110% | | | | | | 118% | | | | | | 107% | | | | | | 113% | | |
Loss from operations
|
| | | | -10% | | | | | | -18% | | | | | | -7% | | | | | | -13% | | |
Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | -2% | | | | | | -3% | | | | | | -2% | | | | | | -3% | | |
Other
|
| | | | 0% | | | | | | -1% | | | | | | 0% | | | | | | -3% | | |
Total other expense
|
| | | | -2% | | | | | | -4% | | | | | | -2% | | | | | | -5% | | |
Net income (loss)
|
| | | | -12% | | | | | | -22% | | | | | | -9% | | | | | | -19% | | |
Net income (loss) attributable to non-controlling interests
|
| | | | 1% | | | | | | -2% | | | | | | -1% | | | | | | -2% | | |
Net income (loss) attributable to controlling interests
|
| | | | -13% | | | | | | -20% | | | | | | -8% | | | | | | -17% | | |
($s in thousands-unaudited)
|
| |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
|
2020
|
| |
2021
|
| |
$
Change |
| |
%
Change |
| |
2020
|
| |
2021
|
| |
$
Change |
| |
%
Change |
| ||||||||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 124,461 | | | | | $ | 152,277 | | | | | $ | 27,816 | | | | | | 22% | | | | | $ | 351,018 | | | | | $ | 447,137 | | | | | $ | 96,119 | | | | | | 27% | | |
Other patient service revenue
|
| | | | 4,380 | | | | | | 4,243 | | | | | | (137) | | | | | | -3% | | | | | | 9,646 | | | | | | 12,366 | | | | | | 2,720 | | | | | | 28% | | |
Total revenues
|
| | | $ | 128,841 | | | | | $ | 156,520 | | | | | $ | 27,679 | | | | | | 21% | | | | | $ | 360,664 | | | | | $ | 459,503 | | | | | $ | 98,839 | | | | | | 27% | | |
($s in thousands-unaudited)
|
| |
Three Months Ended September 30
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||||||||||||||||||||
|
2020
|
| |
2021
|
| |
$
Change |
| |
%
Change |
| |
2020
|
| |
2021
|
| |
$
Change |
| |
%
Change |
| ||||||||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | $ | 127,016 | | | | | $ | 161,663 | | | | | $ | 34,647 | | | | | | 27% | | | | | $ | 348,258 | | | | | $ | 459,233 | | | | | $ | 110,975 | | | | | | 32% | | |
Premium deficiency reserve
|
| | | | 1,073 | | | | | | 1,600 | | | | | | 527 | | | | | | 49% | | | | | | (1,305) | | | | | | 4,600 | | | | | | 5,905 | | | | | | NM | | |
Corporate, general & administrative
expenses |
| | | | 13,743 | | | | | | 20,434 | | | | | | 6,691 | | | | | | 49% | | | | | | 36,774 | | | | | | 53,883 | | | | | | 17,109 | | | | | | 47% | | |
Sales & marketing expense
|
| | | | 279 | | | | | | 491 | | | | | | 212 | | | | | | 76% | | | | | | 631 | | | | | | 1,118 | | | | | | 487 | | | | | | 77% | | |
Depreciation expense
|
| | | | 245 | | | | | | 456 | | | | | | 211 | | | | | | 86% | | | | | | 613 | | | | | | 1,219 | | | | | | 606 | | | | | | 99% | | |
Total operating expenses
|
| | | $ | 142,356 | | | | | $ | 184,644 | | | | | $ | 42,288 | | | | | | 30% | | | | | $ | 384,971 | | | | | $ | 520,053 | | | | | $ | 135,082 | | | | | | 35% | | |
| | |
Year Ended December 31
|
| |||||||||||||||||||||||||||||||||
($s in thousands)
|
| |
2018
|
| |
% of revenue
|
| |
2019
|
| |
% of revenue
|
| |
2020
|
| |
% of revenue
|
| ||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | | 86,466 | | | | | | 99% | | | | | | 138,728 | | | | | | 95% | | | | | | 471,551 | | | | | | 97% | | |
Other patient service revenue
|
| | | | 1,231 | | | | | | 1% | | | | | | 7,167 | | | | | | 5% | | | | | | 13,990 | | | | | | 3% | | |
Total revenues
|
| | | | 87,697 | | | | | | 100% | | | | | | 145,895 | | | | | | 100% | | | | | | 485,541 | | | | | | 100% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | | 92,482 | | | | | | 105% | | | | | | 141,442 | | | | | | 97% | | | | | | 485,513 | | | | | | 100% | | |
Premium deficiency reserve
|
| | | | 14,176 | | | | | | 16% | | | | | | 6,364 | | | | | | 4% | | | | | | (20,539) | | | | | | (4)% | | |
Corporate, general & administrative expenses
|
| | | | 28,541 | | | | | | 33% | | | | | | 36,424 | | | | | | 25% | | | | | | 53,390 | | | | | | 11% | | |
Sales & marketing expense
|
| | | | 1,870 | | | | | | 2% | | | | | | 802 | | | | | | 1% | | | | | | 1,503 | | | | | | 0% | | |
Depreciation expense
|
| | | | 342 | | | | | | 0% | | | | | | 399 | | | | | | 0% | | | | | | 795 | | | | | | 0% | | |
Total operating expenses
|
| | | | 137,411 | | | | | | 157% | | | | | | 185,431 | | | | | | 127% | | | | | | 520,662 | | | | | | 107% | | |
Loss from operations
|
| | | | (49,714) | | | | | | (57)% | | | | | | (39,536) | | | | | | (27)% | | | | | | (35,121) | | | | | | (7)% | | |
Other expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest income (expense), net
|
| | | | 44 | | | | | | 0% | | | | | | (3,479) | | | | | | (2)% | | | | | | (9,970) | | | | | | (2)% | | |
Other
|
| | | | (104) | | | | | | 0% | | | | | | 98 | | | | | | 0% | | | | | | (291) | | | | | | 0% | | |
Total other expense
|
| | | | (60) | | | | | | 0% | | | | | | (3,381) | | | | | | (2)% | | | | | | (10,261) | | | | | | (2)% | | |
Net income (loss)
|
| | | | (49,774) | | | | | | (57)% | | | | | | (42,917) | | | | | | (29)% | | | | | | (45,382) | | | | | | (9)% | | |
Net income (loss) attributable to non-controlling interests
|
| | | | (5,973) | | | | | | (7)% | | | | | | (7,908) | | | | | | (5)% | | | | | | (4,307) | | | | | | (1)% | | |
Net income (loss) attributable to controlling interests
|
| | | | (43,801) | | | | | | (50)% | | | | | | (35,009) | | | | | | (24)% | | | | | | (41,075) | | | | | | (8)% | | |
| | |
Year Ended December 31
|
| |
Year Ended December 31
|
| ||||||||||||||||||||||||||||||||||||||||||
|
2018
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||||
($s in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 86,466 | | | | | $ | 138,728 | | | | | $ | 52,262 | | | | | | 60% | | | | | $ | 138,728 | | | | | $ | 471,551 | | | | | $ | 332,823 | | | | | | 240% | | |
Other patient service | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 1,231 | | | | | | 7,167 | | | | | | 5,936 | | | | | | 482% | | | | | | 7,167 | | | | | | 13,990 | | | | | | 6,823 | | | | | | 95% | | |
Total revenues
|
| | | $ | 87,697 | | | | | $ | 145,895 | | | | | $ | 58,198 | | | | | | 66% | | | | | $ | 145,895 | | | | | $ | 485,541 | | | | | $ | 339,646 | | | | | | 233% | | |
| | |
Year Ended December 31
|
| |
Year Ended December 31
|
| ||||||||||||||||||||||||||||||||||||||||||
($s in thousands)
|
| |
2018
|
| |
2019
|
| |
$ Change
|
| |
% Change
|
| |
2019
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | $ | 92,482 | | | | | $ | 141,442 | | | | | $ | 48,960 | | | | | | 53% | | | | | $ | 141,442 | | | | | $ | 485,513 | | | | | $ | 344,071 | | | | | | 243% | | |
Premium deficiency reserve
|
| | | | 14,176 | | | | | | 6,364 | | | | | | (7,812) | | | | | | (55)% | | | | | | 6,364 | | | | | | (20,539) | | | | | | (26,903) | | | | | | (423)% | | |
Corporate, general & administrative expenses
|
| | | | 28,542 | | | | | | 36,424 | | | | | | 7,882 | | | | | | 28% | | | | | | 36,424 | | | | | | 53,390 | | | | | | 16,967 | | | | | | 47% | | |
Sales & marketing expense
|
| | | | 1,870 | | | | | | 802 | | | | | | (1,068) | | | | | | (57)% | | | | | | 802 | | | | | | 1,503 | | | | | | 701 | | | | | | 87% | | |
Depreciation expense
|
| | | | 342 | | | | | | 399 | | | | | | 57 | | | | | | 17% | | | | | | 399 | | | | | | 795 | | | | | | 396 | | | | | | 99% | | |
Total operating expenses
|
| | | $ | 137,412 | | | | | $ | 185,431 | | | | | $ | 48,019 | | | | | | 35% | | | | | $ | 185,431 | | | | | $ | 520,662 | | | | | $ | 335,231 | | | | | | 181% | | |
($s in thousands)
|
| |
Year Ended
December 31, |
| |
Nine Months Ended
September 30, (unaudited) |
| ||||||||||||||||||
|
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) | | |
($s in thousands-unaudited)
|
| |
Year Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||
|
2018
|
| |
2019
|
| |
2020
|
| |
2020
|
| |
2021
|
| |||||||||||||||||
Net cash used in operating activities
|
| | | $ | (29,236) | | | | | $ | (28,287) | | | | | $ | (24,596) | | | | | $ | (6,645) | | | | | $ | (39,827) | | |
Net cash used in investing activities
|
| | | $ | (4,599) | | | | | $ | (3,857) | | | | | $ | (3,166) | | | | | $ | (1,897) | | | | | $ | (7,884) | | |
Net cash provided by (used in) financing activities
|
| | | $ | 33,250 | | | | | $ | 63,620 | | | | | $ | 34,760 | | | | | $ | (22) | | | | | $ | 12,491 | | |
Net change in cash
|
| | | $ | (585) | | | | | $ | 31,476 | | | | | $ | 6,998 | | | | | $ | (8,564) | | | | | $ | (35,220) | | |
Cash at beginning of year/period
|
| | | $ | 2,014 | | | | | $ | 1,429 | | | | | $ | 32,905 | | | | | $ | 32,905 | | | | | $ | 39,903 | | |
Cash at end of year/period
|
| | | | | | | | | $ | 32,905 | | | | | $ | 39,903 | | | | | $ | 24,341 | | | | | $ | 4,683 | | |
| | |
Total
|
| |
Payments due by Period
|
| ||||||||||||||||||||||||
|
Less than
1 year |
| |
1-3
years |
| |
3-5
years |
| |
More than
5 years |
| ||||||||||||||||||||
Unpaid claims
|
| | | $ | 75,108 | | | | | $ | 75,108 | | | | | | | | | | | | | | | | | | | | |
Term loan
|
| | | $ | 52,750 | | | | | | — | | | | | | — | | | | | $ | 52,750 | | | | | | — | | |
Unsecured debt
|
| | | $ | 15,000 | | | | | | — | | | | | $ | 15,000 | | | | | | — | | | | | | — | | |
Operating lease obligations
|
| | | $ | 8,568 | | | | | $ | 2,097 | | | | | $ | 2,942 | | | | | $ | 1,919 | | | | | $ | 1,610 | | |
Other
|
| | | $ | 69 | | | | | $ | 69 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 151,495 | | | | | $ | 77,274 | | | | | $ | 17,942 | | | | | $ | 54,669 | | | | | $ | 1,610 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Sherif Abdou, M.D. | | |
61
|
| | Chief Executive Officer and Director | |
Amir Bacchus, M.D. | | |
58
|
| | Chief Medical Officer and Director | |
Eric Atkins | | |
37
|
| | Chief Financial Officer | |
Non-Employee Directors | | | | | | | |
Mark Thierer | | |
61
|
| | Chairman of the Board | |
Greg Wasson | | |
63
|
| | Director | |
Lawrence B. Leisure | | |
71
|
| | Director | |
Mary Tolan | | |
61
|
| | Director | |
Greg Kazarian | | |
59
|
| | Director | |
Thomas E. Price, M.D. | | |
67
|
| | Director | |
Jeffrey G. Park | | |
50
|
| | Director | |
Name and Principal Position
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock Awards
($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| |||||||||||||||
Sherif Abdou
Chief Executive Officer |
| | | | 743,075 | | | | | | 750,000 | | | | | | — | | | | | | 3,160 | | | | | | 1,496,236 | | |
Amir Bacchus
Chief Medical Officer |
| | | | 514,615 | | | | | | 500,000 | | | | | | — | | | | | | 1,615 | | | | | | 1,016,230 | | |
Todd Lefkowitz
Chief Operating Officer |
| | | | 376,452 | | | | | | 122,500 | | | | | | 34,750 | | | | | | 518 | | | | | | 534,220 | | |
Name
|
| |
Grant Date
|
| |
Number of
Time Units That Have Not Vested (#) |
| |
Market Value
of Service Incentive Units That Have Not Vested ($)(1) |
| |
Number of
Unearned Performance Incentive Units That Have Not Vested (#) |
| |
Market Value
of Unearned Performance Incentive Units That Have Not Vested ($)(1) |
| ||||||||||||
Sherif Abdou
|
| |
April 20, 2017
|
| | | | 2,400,000(2) | | | | | | 17,517,600 | | | | | | | | | | | | | | |
| | |
April 20, 2017
|
| | | | | | | | | | | | | | | | 2,432,432(3) | | | | | | 17,754,321 | | |
| | |
April 20, 2017
|
| | | | | | | | | | | | | | | | 3,388,463(4) | | | | | | 24,732,391 | | |
Amir Bacchus
|
| |
April 20, 2017
|
| | | | 1,600,000(2) | | | | | | 11,678,400 | | | | | | | | | | | | | | |
| | |
April 20, 2017
|
| | | | | | | | | | | | | | | | 1,621,621(3) | | | | | | 11,836,212 | | |
| | |
April 20, 2017
|
| | | | | | | | | | | | | | | | 2,258,975(4) | | | | | | 16,488,259 | | |
Todd Lefkowitz
|
| |
February 2018
|
| | | | 200,000(5) | | | | | | 1,442,600 | | | | | | | | | | | | | | |
| | |
February 2018
|
| | | | | | | | | | | | | | | | 125,000(6) | | | | | | 901,625 | | |
| | |
June 25, 2020
|
| | | | 250,000(7) | | | | | | 1,185,250 | | | | | | | | | | | | | | |
| | |
June 25, 2020
|
| | | | | | | | | | | | | | | | 250,000(8) | | | | | | 1,185,250 | | |
Name
|
| |
Number of
Vested Time Units (#) |
| |
Number of
Unvested Time Units (#) |
| |
Number of
Unvested Performance Units (#) |
| |||||||||
Thomas Price
|
| | | | 187,500 | | | | | | 62,500 | | | | | | 250,000 | | |
Greg Kazarian
|
| | | | 300,000 | | | | | | 200,000 | | | | | | 0 | | |
Sherif Abdou
|
| | | | 4,800,000 | | | | | | 1,200,000 | | | | | | 5,820,895 | | |
Amir Bacchus
|
| | | | 3,200,000 | | | | | | 800,000 | | | | | | 3,880,596 | | |
Todd Lefkowitz
|
| | | | 450,000 | | | | | | 300,000 | | | | | | 375,000 | | |
| | |
Class A
Common Stock |
| |
% of Class
|
| |
Class V
Common Stock(1) |
| |
% of Class
|
| |
Total
Voting Power(2) |
| |||||||||||||||
Directors and Named Executive Officers
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark Thierer
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Sherif Abdou(3)
|
| | | | — | | | | | | —% | | | | | | 28,185,982 | | | | | | 14.0% | | | | | | 11.6% | | |
Amir Bacchus(4)
|
| | | | — | | | | | | —% | | | | | | 18,790,658 | | | | | | 9.3% | | | | | | 7.7% | | |
Greg Wasson
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Lawrence Leisure
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Mary Tolan
|
| | | | — | | | | | | —% | | | | | | — | | | | | | — | | | | | | —% | | |
Greg Kazarian(5)
|
| | | | — | | | | | | —% | | | | | | 1,177,659 | | | | | | *% | | | | | | *% | | |
Thomas Price(5)
|
| | | | — | | | | | | —% | | | | | | 1,177,659 | | | | | | *% | | | | | | *% | | |
Jeffrey Park
|
| | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | —% | | |
Todd Lefkowitz
|
| | | | — | | | | | | —% | | | | | | 2,546,141 | | | | | | 1.3% | | | | | | 1.0% | | |
All Directors and Executive Officers of
post-combination Company as a group (9 individuals)(6) |
| | | | — | | | | | | —% | | | | | | 49,782,475 | | | | | | 24.6% | | | | | | 20.1% | | |
Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chicago Pacific Founders(7)
|
| | | | 8,732,517 | | | | | | 21.0% | | | | | | 91,269,317 | | | | | | 45.2% | | | | | | 41.1% | | |
Hudson Vegas Investment SPV, LLC (8)
|
| | | | — | | | | | | —% | | | | | | 43,974,331 | | | | | | 21.8% | | | | | | 18.1% | | |
Name of Selling Stockholder
|
| |
Shares Beneficially Owned
Prior to Offering |
| |
Number of
Shares Being Offered |
| |
Shares Beneficially Owned
After the Offering |
| |||||||||||||||||||||
|
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||||
Amir Bacchus(1)
|
| | | | 18,790,658 | | | | | | 7.7% | | | | | | 18,790,658 | | | | | | — | | | | | | — | | |
Auveek Pat Basu(2)
|
| | | | 343,482 | | | | | | * | | | | | | 343,482 | | | | | | — | | | | | | — | | |
Brian Gamache
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Columbia Acorn Fund(3)
|
| | | | 2,500,000 | | | | | | 1.0% | | | | | | 2,500,000 | | | | | | — | | | | | | — | | |
CRG Partners IV L.P.(4)
|
| | | | 399,014 | | | | | | * | | | | | | 399,014 | | | | | | — | | | | | | — | | |
CRG Partners IV – Cayman Levered L.P.(4)
|
| | | | 400,388 | | | | | | * | | | | | | 400,388 | | | | | | — | | | | | | — | | |
CRG Partners IV – Parallel Fund “C” (Cayman) L.P.(4)
|
| | | | 794,790 | | | | | | * | | | | | | 794,790 | | | | | | — | | | | | | — | | |
David Kahan(5)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | — | | | | | | — | | |
David Yarger(6)
|
| | | | 207,977 | | | | | | * | | | | | | 207,907 | | | | | | 70 | | | | | | * | | |
Donald Trexler(7)
|
| | | | 146,679 | | | | | | * | | | | | | 146,679 | | | | | | — | | | | | | — | | |
Entities affiliated with Chicago Pacific Founders(8)
|
| | | | 100,001,834 | | | | | | 41.1% | | | | | | 100,001,834 | | | | | | — | | | | | | — | | |
Entities affiliated with Fidelity(9)
|
| | | | 10,120,307 | | | | | | 4.2% | | | | | | 10,120,307 | | | | | | — | | | | | | — | | |
Entities affiliated with Janus Capital Management LLC(10)
|
| | | | 7,000,000 | | | | | | 2.9% | | | | | | 7,000,000 | | | | | | — | | | | | | — | | |
Entities affiliated with Nicholas Investment Partners, LP(11)
|
| | | | 750,000 | | | | | | * | | | | | | 750,000 | | | | | | — | | | | | | — | | |
Eric Atkins(12)
|
| | | | 450,517 | | | | | | * | | | | | | 450,517 | | | | | | — | | | | | | — | | |
FA Co-Investment LLC(13)
|
| | | | 1,137,725 | | | | | | * | | | | | | 1,137,725 | | | | | | — | | | | | | — | | |
Foresight Sponsor Group, LLC(14)
|
| | | | 7,526,025 | | | | | | 3.1% | | | | | | 7,526,025 | | | | | | — | | | | | | — | | |
Gary Garrett(15)
|
| | | | 588,828 | | | | | | * | | | | | | 588,828 | | | | | | — | | | | | | — | | |
Greg Kazarian(16)
|
| | | | 1,177,659 | | | | | | * | | | | | | 1,177,659 | | | | | | — | | | | | | — | | |
Hartley White(17)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | — | | | | | | — | | |
Hudson Vegas Investment SPV, LLC(18)
|
| | | | 43,974,331 | | | | | | 18.1% | | | | | | 43,974,331 | | | | | | — | | | | | | — | | |
Janine Stoop(19)
|
| | | | 20,790 | | | | | | * | | | | | | 20,790 | | | | | | — | | | | | | — | | |
Jessica Puathasnanon(20)
|
| | | | 74,940 | | | | | | * | | | | | | 74,940 | | | | | | — | | | | | | — | | |
John Svoboda
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Leavitt Equity Partners II, LLP(21)
|
| | | | 7,505,383 | | | | | | 3.1% | | | | | | 7,505,383 | | | | | | — | | | | | | — | | |
Lorie Glisson(22)
|
| | | | 2,355,319 | | | | | | * | | | | | | 2,355,319 | | | | | | — | | | | | | — | | |
Maria Nutile(23)
|
| | | | 20,790 | | | | | | * | | | | | | 20,790 | | | | | | — | | | | | | — | | |
Mark El-Tawil(24)
|
| | | | 103,953 | | | | | | * | | | | | | 103,953 | | | | | | — | | | | | | — | | |
Michelle Ross(25)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | — | | | | | | — | | |
Patti Berry(26)
|
| | | | 235,531 | | | | | | * | | | | | | 235,531 | | | | | | — | | | | | | — | | |
Rebecca Lindy(27)
|
| | | | 209,543 | | | | | | * | | | | | | 209,543 | | | | | | — | | | | | | — | | |
Robert Zimmerman
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Salvatore Lento(28)
|
| | | | 41,581 | | | | | | * | | | | | | 41,581 | | | | | | — | | | | | | — | | |
Sarah Bussmann(29)
|
| | | | 207,906 | | | | | | * | | | | | | 207,906 | | | | | | — | | | | | | — | | |
Sherif Abdou(30)
|
| | | | 28,185,982 | | | | | | 11.6% | | | | | | 28,185,982 | | | | | | — | | | | | | — | | |
Stuart Levine(31)
|
| | | | 523,858 | | | | | | * | | | | | | 523,858 | | | | | | — | | | | | | — | | |
Thomas Conjurski(32)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | — | | | | | | — | | |
Thomas Price(33)
|
| | | | 1,177,659 | | | | | | * | | | | | | 1,177,659 | | | | | | — | | | | | | — | | |
Todd Lefkowtiz(34)
|
| | | | 2,546,141 | | | | | | 1.0% | | | | | | 2,546,141 | | | | | | — | | | | | | — | | |
Unmesh Srivastava(35)
|
| | | | 588,828 | | | | | | * | | | | | | 588,828 | | | | | | — | | | | | | — | | |
Name of Selling Holder
|
| |
Beneficial Ownership
Before the Offering |
| |
Warrants to be Sold in
the Offering |
| |
Beneficial
Ownership After the Offering |
| |||||||||||||||||||||||||||
|
Number of
Warrants |
| |
%(1)
|
| |
Number of
Warrants |
| |
%(1)
|
| |
Number of
Warrants |
| |
%
|
| ||||||||||||||||||||
Foresight Sponsor Group LLC(2)
|
| | | | 227,500 | | | | | | 2.1% | | | | | | 227,500 | | | | | | 2.1% | | | | | | — | | | | | | — | | |
FA Co-Investment LLC(3)
|
| | | | 50,000 | | | | | | * | | | | | | 50,000 | | | | | | * | | | | | | — | | | | | | — | | |
Redemption Date
(period to expiration of warrants) |
| |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≥$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||||
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.361 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.361 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.361 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.361 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.361 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.361 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.361 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.361 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.361 | | |
Redemption Date
(period to expiration of warrants) |
| |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
|
≥$10.00
|
| |
$11.00
|
| |
$12.00
|
| |
$13.00
|
| |
$14.00
|
| |
$15.00
|
| |
$16.00
|
| |
$17.00
|
| |
≥$18.00
|
| |||||||||||||||||||||||||||||
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.361 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.361 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.361 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.361 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.361 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.361 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.361 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.361 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.361 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| Foresight Acquisition Corp. | | | | | | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-26 | | | |
| | | | | F-27 | | | |
| | | | | F-28 | | | |
| | | | | F-29 | | | |
| | | | | F-30 | | | |
| | | | | F-31 | | | |
| P3 Health Group Holdings, LLC | | | | | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| | | | | F-43 | | | |
| | | | | F-44 | | | |
| | | | | F-45 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | | |
| | | | | F-74 | | | |
| | | | | F-75 | | | |
| | | | | F-76 | | | |
| | | | | F-77 | | |
| | |
September 30,
2021 (Unaudited) |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 97,290 | | | | | $ | 179,512 | | |
Prepaid expenses
|
| | | | 255,960 | | | | | | — | | |
Total Current Assets
|
| | | | 353,250 | | | | | | 179,512 | | |
Deferred offering costs
|
| | | | — | | | | | | 215,448 | | |
Cash and securities held in Trust Account
|
| | | | 316,264,504 | | | | | | — | | |
Total Assets
|
| | | $ | 316,617,754 | | | | | $ | 394,960 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities
|
| | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 374,902 | | | | | $ | 2,286 | | |
Accrued offering costs
|
| | | | 15,450 | | | | | | 94,960 | | |
Promissory note – related party
|
| | | | — | | | | | | 275,000 | | |
Total Current Liabilities
|
| | | | 390,352 | | | | | | 372,246 | | |
Warrant liabilities
|
| | | | 10,216,242 | | | | | | — | | |
Total Liabilities
|
| | | | 10,606,594 | | | | | | 372,246 | | |
Commitments (Note 7) | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 31,625,000 and no shares at redemption value as of September 30, 2021 and December 31, 2020, respectively
|
| | | | 316,250,000 | | | | | | — | | |
Stockholders’ Equity (Deficit) | | | | | | | | | | | | | |
Preferred stock, $0.0001 par value; 1,000,000 shares authorized, none issued and outstanding
|
| | | | — | | | | | | — | | |
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; 832,500 shares issued and outstanding as of September 30, 2021 and December 31, 2020 excluding shares subject to redemption
|
| | | | 83 | | | | | | — | | |
Class B common shares, $0.0001 par value; 20,000,000 shares authorized; 7,906,250 shares issued and outstanding as of September 30, 2021 and December 31, 2020
|
| | | | 791 | | | | | | 791 | | |
Additional paid-in capital
|
| | | | — | | | | | | 24,209 | | |
Accumulated deficit
|
| | | | (10,239,714) | | | | | | (2,286) | | |
Total Stockholders’ Equity (Deficit)
|
| | | | (10,238,840) | | | | | | 22,714 | | |
Total Liabilities and Stockholders’ Equity (Deficit)
|
| | | $ | 316,617,754 | | | | | $ | 394,960 | | |
| | |
Three Months
Ended September 30, 2021 |
| |
Nine Months
Ended September 30, 2021 |
| ||||||
General and administrative expenses
|
| | | $ | 669,547 | | | | | $ | 1,791,292 | | |
Loss from operations
|
| | | | (669,547) | | | | | | (1,791,292) | | |
Other income: | | | | | | | | | | | | | |
Interest income
|
| | | | 9 | | | | | | 24 | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 4,070 | | | | | | 14,504 | | |
Change in fair value of warrant liabilities
|
| | | | 5,516,175 | | | | | | 922,550 | | |
Other expense, net
|
| | | | 5,520,254 | | | | | | 937,078 | | |
Net income (loss)
|
| | | $ | 4,850,707 | | | | | $ | (854,214) | | |
Basic and diluted weighted average shares outstanding of Class A common stock
|
| | | | 32,457,500 | | | | | | 27,345,147 | | |
Basic and diluted net income (loss) per share, Class A Common stock
|
| | | $ | 0.12 | | | | | $ | (0.02) | | |
Basic and diluted weighted average shares outstanding of Class B common stock
|
| | | | 7,906,250 | | | | | | 7,743,819 | | |
Basic and diluted net income (loss) per share, Class B common stock
|
| | | $ | 0.12 | | | | | $ | (0.02) | | |
| | |
Class A Common
Stock subject to possible redemption |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Retained
Earnings (Accumulated Deficit) |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – January 1, 2021
|
| | | | — | | | | | $ | — | | | | | | 7,906,250 | | | | | $ | 791 | | | | | $ | 24,209 | | | | | $ | (2,286) | | | | | $ | 22,714 | | |
Accretion for Class A ordinary shares to
redemption amount |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,068,251) | | | | | | (9,383,214) | | | | | | (17,451,465) | | |
Sale of 832,500 Private Placement Units,
Net |
| | | | 832,500 | | | | | | 83 | | | | | | — | | | | | | — | | | | | | 8,044,042 | | | | | | — | | | | | | 8,044,125 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,818,956 | | | | | | 4,818,956 | | |
Balance – March 31, 2021
|
| | | | 832,500 | | | | | | 83 | | | | | | 7,906,250 | | | | | | 791 | | | | | | — | | | | | | (4,566,544) | | | | | | (4,565,670) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,523,877) | | | | | | (10,523,877) | | |
Balance – June 30, 2021
|
| | | | 832,500 | | | | | | 83 | | | | | | 7,906,250 | | | | | | 791 | | | | | | — | | | | | | (15,090,421) | | | | | | (15,089,547) | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,850,707 | | | | | | 4,850,707 | | |
Balance – September 30, 2021
|
| | | | 832,500 | | | | | $ | 83 | | | | | | 7,906,250 | | | | | $ | 791 | | | | | $ | — | | | | | $ | (10,239,714) | | | | | $ | (10,238,840) | | |
| | |
Nine months
Ended September 30, 2021 |
| |||
Cash Flows from Operating Activities: | | | | | | | |
Net (loss)
|
| | | $ | (854,214) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | |
Change in fair value of warrant liabilities
|
| | | | (922,550) | | |
Interest earned on investments held in Trust Account
|
| | | | (14,504) | | |
Transaction costs associated with initial public offering
|
| | | | 234,419 | | |
Changes in operating assets and liabilities:
|
| | | | — | | |
Prepaid expenses
|
| | | | (255,960) | | |
Accounts payable and accrued expenses
|
| | | | 372,616 | | |
Net cash used in operating activities
|
| | | | (1,440,193) | | |
Cash Flows from Investing Activities: | | | | | | | |
Investment of cash into trust Account
|
| | | | (316,250,000) | | |
Net cash used in investing activities
|
| | | | (316,250,000) | | |
Cash Flows from Financing Activities: | | | | | | | |
Proceeds from sale of Units
|
| | | | 309,924,999 | | |
Proceeds from sale of Private Placement Unit
|
| | | | 8,325,000 | | |
Repayment of promissory note – related party
|
| | | | (275,000) | | |
Payment of offering costs, including underwriting discount
|
| | | | (367,028) | | |
Net cash provided by financing activities
|
| | | | 317,607,971 | | |
Net Change in Cash
|
| | | | (82,222) | | |
Cash – Beginning of period
|
| | | | 179,512 | | |
Cash – End of period
|
| | | $ | 97,290 | | |
Non-Cash investing and financing activities: | | | | | | | |
Offering costs included in accrued offering costs
|
| | | $ | 15,450 | | |
Initial classification of Class A common stock subject to possible redemption
|
| | | $ | 316,250,000 | | |
| | |
As Previously
Reported |
| |
Adjustment
|
| |
As Restated
|
| |||||||||
Balance Sheet as of February 12, 2021 (unaudited) | | | | | |||||||||||||||
Class A common stock subject to possible redemption
|
| | | $ | 301,630,948 | | | | | $ | 14,619,052 | | | | | $ | 316,250,000 | | |
Class A common stock
|
| | | $ | 230 | | | | | $ | (147) | | | | | $ | 83 | | |
Additional paid-in capital
|
| | | $ | 5,235,691 | | | | | $ | (5,235,691) | | | | | $ | — | | |
Accumulated deficit
|
| | | $ | (236,705) | | | | | $ | (9,383,214) | | | | | $ | (9,619,919) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,007 | | | | | $ | (14,619,052) | | | | | $ | (9,619,045) | | |
Balance Sheet as of March 31, 2021 (unaudited) | | | | | | | | | | | | | | | | | | | |
Class A common stock subject to possible redemption
|
| | | $ | 306,684,320 | | | | | $ | 9,565,680 | | | | | $ | 316,250,000 | | |
Class A common stock
|
| | | $ | 179 | | | | | $ | (96) | | | | | $ | 83 | | |
Additional paid-in capital
|
| | | $ | 182,370 | | | | | $ | (182,370) | | | | | $ | — | | |
Retained earnings
|
| | | $ | 4,816,670 | | | | | $ | (9,383,214) | | | | | $ | (4,566,544) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,010 | | | | | $ | (9,565,680) | | | | | $ | (4,565,670) | | |
Balance Sheet as of June 30, 2021 (unaudited) | | | | | | | | | | | | | | | | | | | |
Class A common stock subject to possible redemption
|
| | | $ | 296,160,450 | | | | | $ | 20,089,550 | | | | | $ | 316,250,000 | | |
Class A common stock
|
| | | $ | 284 | | | | | $ | (201) | | | | | $ | 83 | | |
Additional paid-in capital
|
| | | $ | 10,706,135 | | | | | $ | (10,706,135) | | | | | $ | — | | |
Retained earnings
|
| | | $ | (5,707,207) | | | | | $ | (9,383,214) | | | | | $ | (15,090,421) | | |
Total Stockholders’ Equity (Deficit)
|
| | | $ | 5,000,003 | | | | | $ | (20,089,550) | | | | | $ | (15,089,547) | | |
Statement of Cash Flows for the Three Months Ended March 31, 2021 (unaudited)
|
| | | | | | | | | | | | | | | | | | |
Initial classification of Class A common stock subject to possible redemption
|
| | | $ | 301,630,950 | | | | | $ | 14,619,050 | | | | | $ | 316,250,000 | | |
Change in value of Class A common stock subject to possible
|
| | | | | | | | | | | | | | | | | | |
redemption
|
| | | | 5,053,370 | | | | | | (5,053,370) | | | | | | — | | |
Statement of Cash Flows for the Six Months Ended June 30,
2021 (unaudited) |
| | | | | | | | | | | | | | | | | | |
Initial classification of Class A common stock subject to possible redemption
|
| | | $ | 301,630,950 | | | | | $ | 14,619,050 | | | | | $ | 316,250,000 | | |
Change in value of Class A common stock subject to possible redemption
|
| | | | (5,470,500) | | | | | | 5,470,500 | | | | | | — | | |
| | |
As Previously
Reported |
| |
Adjusted
|
| |
As Restated
|
| |||||||||
Condensed Consolidated Statement of Changes in Stockholders’ Equity (Deficit) March 31, 2021
|
| | | | |||||||||||||||
Sales of 31,625,000 Units, net of underwriting discounts
|
| | | | 298,798,535 | | | | | | (298,798,535) | | | | | | — | | |
Sale of 832,500 Private Placement Units (Private Placement Shares)
|
| | | | 8,044,125 | | | | | | — | | | | | | 8,044,125 | | |
Initial value of common stock subject to possible redemption
at IPO date |
| | | | (301,630,950) | | | | | | 301,630,950 | | | | | | — | | |
Change in value of common stock subject to redemption
|
| | | | (5,053,370) | | | | | | 5,053,370 | | | | | | — | | |
Accretion for Class A common stock to redemption
amount |
| | | | — | | | | | | (17,451,465) | | | | | | (17,451,465) | | |
Total stockholders’ equity (deficit)
|
| | | | 5,000,010 | | | | | | (9,565,680) | | | | | | (4,565,670) | | |
| | |
As Previously
Reported |
| |
Adjusted
|
| |
As Restated
|
| |||||||||
Condensed Consolidated Statement of Changes in Stockholders’
Equity (Deficit) June 30, 2021 |
| | | | |||||||||||||||
Change in value of common stock subject to redemption
|
| | | | (5,470,500) | | | | | | 5,470,500 | | | | | | — | | |
Total stockholders’ equity (deficit)
|
| | | | 5,000,003 | | | | | | (20,089,550) | | | | | | (15,089,547) | | |
| | |
As Previously
Reported |
| |
As Restated
|
| |
As Previously
Reported |
| |
As Restated
|
| |
As Previously
Reported |
| |
As Restated
|
| ||||||||||||||||||
| | |
For the
Three Months Ended March 31, 2021 |
| |
For the Three
Months Ended March 31, 2021 |
| |
For the
Three Months Ended June 30, 2021 |
| |
For the
Three Months Ended June 30, 2021 |
| |
For the
Six Months Ended June 30, 2021 |
| |
Forthe
Six Months Ended June 30, 2021 |
| ||||||||||||||||||
Basic and diluted weighted average shares
outstanding, Class A common stock subject to possible redemption |
| | | | 30,163,095 | | | | | | 31,625,000 | | | | | | 29,616,045 | | | | | | 31,625,000 | | | | | | 30,496,324 | | | | | | 31,625,000 | | |
Basic and diluted net loss per share, Class A common stock
|
| | | $ | — | | | | | $ | 0.12 | | | | | $ | — | | | | | $ | (0.27) | | | | | $ | — | | | | | $ | (0.15) | | |
Basic and diluted weighted average shares
outstanding, Class B common stock subject to possible redemption |
| | | | 8,611,731 | | | | | | 7,715,000 | | | | | | 9,695,318 | | | | | | 7,715,000 | | | | | | 6,875,000 | | | | | | 7,715,000 | | |
Basic and diluted net loss per share, Class B common stock
|
| | | $ | 0.56 | | | | | $ | 0.12 | | | | | $ | (1.09) | | | | | $ | (0.27) | | | | | $ | (0.83) | | | | | $ | (0.15) | | |
|
Gross proceeds
|
| | | $ | 316,250,000 | | |
| Less: | | | | | | | |
|
Proceeds allocated to Public Warrants
|
| | | | (10,857,917) | | |
|
Class A common stock issuance costs
|
| | | | (6,593,548) | | |
| Plus: | | | | | | | |
|
Accretion of carrying value to redemption value
|
| | | | 17,451,465 | | |
|
Class A common stock subject to possible redemption
|
| | | $ | 316,250,000 | | |
| | |
Three Months Ended
September 30, 2021 |
| |
Nine Months Ended
September 30, 2021 |
| ||||||||||||||||||
|
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||
Basic and diluted net income (loss) per common stock | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net income (loss), as adjusted
|
| | | $ | 3,900,575 | | | | | $ | 950,132 | | | | | $ | (665,697) | | | | | $ | (188,517) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average stock
outstanding |
| | | | 32,457,500 | | | | | | 7,906,250 | | | | | | 27,345,147 | | | | | | 7,743,819 | | |
Basic and diluted net income (loss) per common
stock |
| | | $ | 0.12 | | | | | $ | 0.12 | | | | | $ | (0.02) | | | | | $ | (0.02) | | |
Description
|
| |
Level
|
| |
September 30, 2021
|
| ||||||
Liabilities: | | | | | | | | | | | | | |
Warrant Liability – Public Warrants
|
| | | | 1 | | | | | | 9,276,667 | | |
Warrant Liability – Private Placement Warrants
|
| | | | 3 | | | | | | 525,525 | | |
Warrant Liability – Underwriter Warrants
|
| | | | 3 | | | | | | 414,050 | | |
| | |
Input
|
| |
February 12, 2021
(Initial Measurement) |
| |
September 30, 2021
|
| ||||||
Risk-free interest rate
|
| | | | | | | 0.56% | | | | | | 0.95% | | |
Trading days per year
|
| | | | | | | 252 | | | | | | 252 | | |
Expected volatility
|
| | | | | | | 17.8% | | | | | | 15.3% | | |
Exercise price
|
| | | | | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price
|
| | | | | | $ | 9.65 | | | | | $ | 9.86 | | |
| | |
Private
Placement |
| |
Public
|
| |
Warrant
Liabilities |
| |||||||||
Fair value as of January 1, 2021
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
Initial measurement on February 12, 2021 (including over-allotment)
|
| | | | 280,875 | | | | | | 10,857,917 | | | | | | 11,138,792 | | |
Change in valuation inputs or other assumptions
|
| | | $ | 658,700 | | | | | $ | (1,581,250) | | | | | $ | (922,550) | | |
Fair value as of September 30, 2021
|
| | | $ | 939,575 | | | | | $ | 9,276,667 | | | | | $ | 10,216,242 | | |
| ASSETS | | | | | | | |
|
Current asset – cash
|
| | | $ | 179,512 | | |
|
Deferred offering costs
|
| | | | 215,448 | | |
|
TOTAL ASSETS
|
| | | $ | 394,960 | | |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | |
| Current liabilities | | | | | | | |
|
Accrued expenses
|
| | | $ | 2,286 | | |
|
Accrued offering costs
|
| | | | 94,960 | | |
|
Promissory notes – related parties
|
| | | | 275,000 | | |
|
Total Current Liabilities
|
| | | | 372,246 | | |
| Commitments and Contingencies | | | | | | | |
| Stockholders’ Equity | | | | | | | |
|
Preferred stock, $0.0001 par value; 1,000,000 shares authorized; no shares issued and outstanding
|
| | | | — | | |
|
Class A common stock, $0.0001 par value; 200,000,000 shares authorized; no shares issued and
outstanding |
| | | | — | | |
|
Class B common stock, $0.0001 par value; 20,000,000 shares authorized; 7,906,250 shares issued and outstanding(1)
|
| | | | 791 | | |
|
Additional paid-in capital
|
| | | | 24,209 | | |
|
Accumulated deficit
|
| | | | (2,286) | | |
|
Total Stockholders’ Equity
|
| | | | 22,714 | | |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
| | | $ | 394,960 | | |
|
Formation and operating costs
|
| | | $ | 2,286 | | |
|
Net Loss
|
| | | $ | (2,286) | | |
|
Weighted average shares outstanding, basic and diluted(1)
|
| | | | 6,875,000 | | |
|
Basic and diluted net loss per common shares
|
| | | $ | (0.00) | | |
| | |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||
|
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||
Balance – August 20, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common stock to Sponsors(1)
|
| | | | 7,906,250 | | | | | | 791 | | | | | | 24,209 | | | | | | — | | | | | | 25,000 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,286) | | | | | | (2,286) | | |
Balance – December 31, 2020
|
| | | | 7,906,250 | | | | | $ | 791 | | | | | $ | 24,209 | | | | | $ | (2,286) | | | | | $ | 22,714 | | |
| Cash Flows from Operating Activities: | | | | | | | |
|
Net loss
|
| | | $ | (2,286) | | |
|
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | |
|
Changes in operating assets and liabilities:
|
| | | | | | |
|
Accrued Expenses
|
| | | | 2,286 | | |
|
Net cash used in operating activities . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| | | | — | | |
| Cash Flows from Financing Activities: | | | | | | | |
|
Proceeds from issuance of Class B common stock to the Sponsors
|
| | | | 25,000 | | |
|
Proceeds from promissory notes – related parties
|
| | | | 275,000 | | |
|
Payment of offering costs
|
| | | | (120,488) | | |
|
Net cash provided by financing activities
|
| | | | 179,512 | | |
|
Net Change in Cash
|
| | | | 179,512 | | |
|
Cash – Beginning
|
| | | | — | | |
| Cash – Ending | | | |
$
|
179,512
|
| |
| Non-cash investing and financing activities: | | | | | | | |
|
Offering costs included in accrued offering costs
|
| | | $ | 94,960 | | |
| | |
Unaudited
September 30, 2021 |
| |
December 31, 2020
|
| ||||||
ASSETS
|
| ||||||||||||
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash
|
| | | $ | 4,336,565 | | | | | $ | 36,261,104 | | |
Restricted Cash
|
| | | | 346,299 | | | | | | 3,641,843 | | |
Health Plan Settlement Receivables
|
| | | | 45,847,310 | | | | | | 38,429,833 | | |
Clinic Fees and Insurance Receivables, Net
|
| | | | 423,885 | | | | | | 675,954 | | |
Other Receivables
|
| | | | 343,583 | | | | | | 146,117 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 2,525,356 | | | | | | 5,192,783 | | |
TOTAL CURRENT ASSETS
|
| | | | 53,822,998 | | | | | | 84,347,634 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Property, Plant and Equipment, Net
|
| | | | 7,921,914 | | | | | | 6,150,586 | | |
Goodwill and Other Intangibles
|
| | | | 5,885,628 | | | | | | 871,128 | | |
Notes Receivable, Net
|
| | | | 3,684,199 | | | | | | 3,804,662 | | |
Right of Use Asset
|
| | | | 7,190,501 | | | | | | 4,728,242 | | |
TOTAL LONG-TERM ASSETS
|
| | | | 24,682,242 | | | | | | 15,554,618 | | |
TOTAL ASSETS
|
| | | $ | 78,505,240 | | | | | $ | 99,902,252 | | |
LIABILITIES and MEMBERS’ DEFICIT
|
| ||||||||||||
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 15,399,853 | | | | | $ | 11,793,125 | | |
Accrued Payroll
|
| | | | 2,160,497 | | | | | | 4,003,373 | | |
Health Plans Settlements Payable
|
| | | | 13,259,118 | | | | | | 13,742,775 | | |
Claims Payable
|
| | | | 75,108,251 | | | | | | 56,934,400 | | |
Premium Deficiency Reserve
|
| | | | 4,600,000 | | | | | | — | | |
Accrued Interest
|
| | | | 8,004,450 | | | | | | 4,052,406 | | |
Current Portion of Long-Term Debt
|
| | | | 68,873 | | | | | | 89,988 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 118,601,042 | | | | | | 90,616,067 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Lease Liability
|
| | | | 6,475,923 | | | | | | 3,634,429 | | |
Liability for Class D Warrants
|
| | | | 18,379,870 | | | | | | 6,316,605 | | |
Long-Term Debt
|
| | | | 59,358,375 | | | | | | 45,387,986 | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | 84,214,168 | | | | | | 55,339,020 | | |
TOTAL LIABILITIES
|
| | | | 202,815,210 | | | | | | 145,955,087 | | |
Class D Units Subject to Possible Redemption, 16,130,034 Units at $3.10 Redemption Value, Net of Issuance Costs $2,958,446, Plus Accumulated Preferred Returns of $7,895,161 and $4,567,346 at September 30, 2021 and December 31, 2020, Respectively
|
| | | | 54,936,716 | | | | | | 51,608,900 | | |
MEMBERS’ DEFICIT: | | | | | | | | | | | | | |
Contributed Capital
|
| | | | 41,764,270 | | | | | | 41,764,270 | | |
Series A Preferred Returns
|
| | | | 6,594,660 | | | | | | 3,815,034 | | |
Accumulated Equity-Based Compensation
|
| | | | 2,747,960 | | | | | | 1,368,567 | | |
Redemption of Profits Interests
|
| | | | (180,000) | | | | | | (180,000) | | |
Retained Loss from Controlling Interests
|
| | | | (203,942,517) | | | | | | (126,242,225) | | |
MEMBERS’ DEFICIT
|
| | | | (153,015,627) | | | | | | (79,474,354) | | |
Retained Loss from Non-Controlling Interests
|
| | | | (26,231,059) | | | | | | (18,187,381) | | |
TOTAL MEMBERS’ DEFICIT
|
| | | | (179,246,686) | | | | | | (97,661,735) | | |
TOTAL LIABILITIES and MEMBERS’ DEFICIT
|
| | | $ | 78,505,240 | | | | | $ | 99,902,252 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
|
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||||
OPERATING REVENUE: | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 152,276,992 | | | | | $ | 124,461,275 | | | | | $ | 447,137,121 | | | | | $ | 351,018,290 | | |
Other Patient Service Revenue
|
| | | | 4,243,263 | | | | | | 4,379,716 | | | | | | 12,366,111 | | | | | | 9,645,990 | | |
TOTAL OPERATING REVENUE
|
| | | | 156,520,255 | | | | | | 128,840,991 | | | | | | 459,503,232 | | | | | | 360,664,280 | | |
OPERATING EXPENSES (INCOME): | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical Expenses
|
| | | | 161,662,423 | | | | | | 127,015,976 | | | | | | 459,233,085 | | | | | | 348,258,272 | | |
Premium Deficiency Reserve
|
| | | | 1,600,000 | | | | | | 1,072,540 | | | | | | 4,600,000 | | | | | | (1,304,962) | | |
Corporate, General and Administrative Expenses
|
| | | | 20,433,538 | | | | | | 13,742,904 | | | | | | 53,883,267 | | | | | | 36,773,545 | | |
Sales and Marketing Expenses
|
| | | | 491,418 | | | | | | 278,663 | | | | | | 1,118,160 | | | | | | 631,073 | | |
Depreciation
|
| | | | 456,418 | | | | | | 245,488 | | | | | | 1,218,796 | | | | | | 613,329 | | |
TOTAL OPERATING EXPENSES
|
| | | | 184,643,797 | | | | | | 142,355,570 | | | | | | 520,053,309 | | | | | | 384,971,257 | | |
OPERATING LOSS
|
| | | | (28,123,542) | | | | | | (13,514,579) | | | | | | (60,550,077) | | | | | | (24,306,977) | | |
OTHER INCOME (EXPENSES): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense, Net
|
| | | | (4,643,254) | | | | | | (2,316,579) | | | | | | (13,130,628) | | | | | | (6,877,619) | | |
Mark-to-Market Adjustment for Class D Warrants
|
| | | | (1,401,686) | | | | | | — | | | | | | (12,063,265) | | | | | | — | | |
TOTAL OTHER EXPENSES
|
| | | | (6,044,940) | | | | | | (2,316,579) | | | | | | (25,193,893) | | | | | | (6,877,619) | | |
NET LOSS
|
| | | | (34,168,482) | | | | | | (15,831,158) | | | | | | (85,743,970) | | | | | | (31,184,596) | | |
NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS
|
| | | | (2,801,965) | | | | | | 875,560 | | | | | | (8,043,678) | | | | | | (3,450,460) | | |
NET LOSS ATTRIBUTABLE TO CONTROLLING INTERESTS
|
| | | $ | (31,366,517) | | | | | $ | (16,706,718) | | | | | $ | (77,700,292) | | | | | $ | (27,734,136) | | |
NET LOSS PER SHARE – BASIC AND DILUTED
|
| | | $ | (0.45) | | | | | $ | (0.25) | | | | | $ | (1.14) | | | | | $ | (0.42) | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A
|
| |
Class B-1
|
| |
Class C
|
| |
Redemption of
Class C Units |
| |
Controlling
Interests |
| |
Non-Controlling
Interests |
| |
Total Members’
Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Preferred Return
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||
MEMBERS’ DEFICIT, June 30, 2021
|
| | | | 43,000,000 | | | | | $ | 41,764,270 | | | | | $ | 5,632,497 | | | | | | 8,000,000 | | | | | $ | 1,520,000 | | | | | | 1,775,833 | | | | | $ | 872,872 | | | | | $ | (180,000) | | | | | $ | (172,576,000) | | | | | $ | (23,429,094) | | | | | $ | (146,395,455) | | |
Class B-1 and Class C Unit Based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 150,000 | | | | | | 355,088 | | | | | | — | | | | | | — | | | | | | — | | | | | | 355,088 | | |
Preferred Return at 8% for Class A Units
|
| | | | — | | | | | | — | | | | | | 962,163 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 962,163 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,366,517) | | | | | | (2,801,965) | | | | | | (34,168,482) | | |
MEMBERS’ DEFICIT, September 30, 2021
|
| | | | 43,000,000 | | | | | $ | 41,764,270 | | | | | $ | 6,594,660 | | | | | | 8,000,000 | | | | | $ | 1,520,000 | | | | | | 1,925,833 | | | | | $ | 1,227,960 | | | | | $ | (180,000) | | | | | $ | (203,942,517) | | | | | $ | (26,231,059) | | | | | $ | (179,246,686) | | |
| | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A
|
| |
Class B-1
|
| |
Class C
|
| |
Redemption of
Class C Units |
| |
Controlling
Interests |
| |
Non-Controlling
Interests |
| |
Total Members’
Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Preferred Return
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||
MEMBERS’ DEFICIT, June 30, 2020
|
| | | | 43,000,000 | | | | | $ | 41,764,270 | | | | | $ | 2,124,278 | | | | | | 6,000,000 | | | | | $ | 1,140,000 | | | | | | 1,052,083 | | | | | $ | 379,751 | | | | | $ | (180,000) | | | | | $ | (96,195,133) | | | | | $ | (18,206,330) | | | | | $ | (69,173,164) | | |
Class B-1 and Class C Unit Based
Compensation |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 225,000 | | | | | | 52,670 | | | | | | — | | | | | | — | | | | | | — | | | | | | 52,670 | | |
Redemption of Class C Units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Preferred Return at 8% for Class A Units
|
| | | | — | | | | | | — | | | | | | 840,805 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 840,805 | | |
Net Income (Loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,706,718) | | | | | | 875,560 | | | | | | (15,831,158) | | |
MEMBERS’ DEFICIT, September 30, 2020
|
| | | | 43,000,000 | | | | | $ | 41,764,270 | | | | | $ | 2,965,083 | | | | | | 6,000,000 | | | | | $ | 1,140,000 | | | | | | 1,277,083 | | | | | $ | 432,421 | | | | | $ | (180,000) | | | | | $ | (112,901,852) | | | | | $ | (17,330,770) | | | | | $ | (84,110,848) | | |
| | |
Nine Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A
|
| |
Class B-1
|
| |
Class C
|
| |
Redemption of
Class C Units |
| |
Controlling
Interests |
| |
Non-Controlling
Interests |
| |
Total Members’
Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Preferred Return
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||
MEMBERS’ DEFICIT, December 31, 2020
|
| | | | 43,000,000 | | | | | | 41,764,270 | | | | | | 3,815,041 | | | | | | 6,000,000 | | | | | $ | 1,140,000 | | | | | | 1,302,083 | | | | | $ | 228,560 | | | | | $ | (180,000) | | | | | $ | (126,242,225) | | | | | $ | (18,187,381) | | | | | $ | (97,661,735) | | |
Class B-1 and Class C Unit Based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | 380,000 | | | | | | 623,750 | | | | | | 999,400 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,379,400 | | |
Preferred Return at 8% for Class A Units
|
| | | | — | | | | | | — | | | | | | 2,779,619 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,779,619 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (77,700,292) | | | | | | (8,043,678) | | | | | | (85,743,970) | | |
MEMBERS’ DEFICIT, September 30, 2021
|
| | | | 43,000,000 | | | | | $ | 41,764,270 | | | | | $ | 6,594,660 | | | | | | 8,000,000 | | | | | $ | 1,520,000 | | | | | | 1,925,833 | | | | | $ | 1,227,960 | | | | | $ | (180,000) | | | | | $ | (203,942,517) | | | | | $ | (26,231,059) | | | | | $ | (179,246,686) | | |
| | |
Nine Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Class A
|
| |
Class B-1
|
| |
Class C
|
| |
Redemption of
Class C Units |
| |
Controlling
Interests |
| |
Non-Controlling
Interests |
| |
Total Members’
Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Preferred Return
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||||||||||||
MEMBERS’ DEFICIT, December 31, 2019
|
| | | | 43,000,000 | | | | | $ | 41,764,270 | | | | | $ | 430,230 | | | | | | 4,000,000 | | | | | $ | 760,000 | | | | | | 1,058,333 | | | | | $ | 161,093 | | | | | $ | — | | | | | $ | (85,167,716) | | | | | $ | (13,880,310) | | | | | $ | (55,932,433) | | |
Class B-1 and Class C Unit Based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | 380,000 | | | | | | 418,750 | | | | | | 271,328 | | | | | | — | | | | | | — | | | | | | — | | | | | | 651,328 | | |
Redemption of Class C Units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (200,000) | | | | | | — | | | | | | (180,000) | | | | | | — | | | | | | — | | | | | | (180,000) | | |
Preferred Return at 8% for Class A Units
|
| | | | — | | | | | | — | | | | | | 2,534,853 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,534,853 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (27,734,136) | | | | | | (3,450,460) | | | | | | (31,184,596) | | |
MEMBERS’ DEFICIT, September 30, 2020
|
| | | | 43,000,000 | | | | | $ | 41,764,270 | | | | | $ | 2,965,083 | | | | | | 6,000,000 | | | | | $ | 1,140,000 | | | | | | 1,277,083 | | | | | $ | 432,421 | | | | | $ | (180,000) | | | | | $ | (112,901,852) | | | | | $ | (17,330,770) | | | | | $ | (84,110,848) | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Net Loss
|
| | | $ | (85,743,970) | | | | | $ | (31,184,596) | | |
Adjustments to Reconcile Net Loss to Cash Used in Operations: | | | | | | | | | | | | | |
Depreciation Expense
|
| | | | 1,218,796 | | | | | | 613,329 | | |
Stock-Based Compensation
|
| | | | 1,379,400 | | | | | | 651,329 | | |
Class A and Class D Preferred Returns
|
| | | | 6,107,441 | | | | | | 5,577,812 | | |
Amortization of Discount from Issuance of Debt
|
| | | | 931,958 | | | | | | — | | |
Mark-to-Market Adjustment for Class D Warrants
|
| | | | 12,063,265 | | | | | | — | | |
Amortization of Debt Origination Fees
|
| | | | 525,783 | | | | | | — | | |
Net Change in ROU Assets and Liabilities
|
| | | | 379,235 | | | | | | (57,496) | | |
Premium Deficiency Reserve
|
| | | | 4,600,000 | | | | | | (1,304,962) | | |
Changes in Assets and Liabilities: | | | | | | | | | | | | | |
Accounts Receivable, Net
|
| | | | 54,602 | | | | | | (477,983) | | |
Health Plan Settlements Receivable / Premiums Receivable
|
| | | | (7,417,477) | | | | | | (22,312,352) | | |
Other Current Assets
|
| | | | 2,667,427 | | | | | | (53,293) | | |
Accounts Payable and Accrued Expenses
|
| | | | 3,606,729 | | | | | | 5,822,494 | | |
Accrued Payroll
|
| | | | (1,842,877) | | | | | | 1,644,954 | | |
Accrued Interest
|
| | | | 3,952,044 | | | | | | 1,201,458 | | |
Health Plan Settlements Payable
|
| | | | (483,657) | | | | | | 938,965 | | |
Claims Payable
|
| | | | 18,173,851 | | | | | | 32,295,208 | | |
Net Cash Used in Operations
|
| | | | (39,827,450) | | | | | | (6,645,131) | | |
Investing Activities: | | | | | | | | | | | | | |
Purchases of Property, Plant and Equipment
|
| | | | (2,990,130) | | | | | | (2,232,652) | | |
Acquisitions
|
| | | | (5,014,500) | | | | | | — | | |
Notes Receivable, Net
|
| | | | 120,463 | | | | | | 336,130 | | |
Net Cash Used in Investing Activities
|
| | | | (7,884,167) | | | | | | (1,896,521) | | |
Financing Activities: | | | | | | | | | | | | | |
Issuance (Redemption) of Member Units
|
| | | | — | | | | | | (180,000) | | |
Issuance of Long-Term Debt
|
| | | | 12,750,000 | | | | | | 158,134 | | |
Repayment of Long-Term and Short-Term Debt
|
| | | | (67,216) | | | | | | — | | |
Loan Origination and Closing Fees
|
| | | | (191,250) | | | | | | — | | |
Net Cash Provided by (Used In) Financing Activities
|
| | | | 12,491,534 | | | | | | (21,866) | | |
Net Change in Cash and Restricted Cash
|
| | | | (35,220,083) | | | | | | (8,563,519) | | |
Cash and Restricted Cash at Beginning of Period
|
| | | | 39,902,947 | | | | | | 32,904,847 | | |
Cash and Restricted Cash at End of Period
|
| | | $ | 4,682,864 | | | | | $ | 24,341,328 | | |
Supplemental Disclosures of Cash Flow Information: | | | | | | | | | | | | | |
Cash Paid for Interest
|
| | | | 1,707,705 | | | | | | 312,185 | | |
Accrued Costs for Internally Developed Technology (in Process)
|
| | | | 123,027 | | | | | | — | | |
Type of Account
|
| |
Unaudited
September 30, 2021 |
| |
December 31, 2020
|
| ||||||
Checking
|
| | | $ | 4,336,565 | | | | | $ | 36,261,104 | | |
Restricted
|
| | | | 346,299 | | | | | | 3,641,843 | | |
Total Cash Balances
|
| | | $ | 4,682,864 | | | | | $ | 39,902,947 | | |
Three Months Ended September 30,
|
| ||||||||||||||||||||||||
Revenue Type
|
| |
2021
|
| |
% of Total
|
| |
2020
|
| |
% of Total
|
| ||||||||||||
Capitated Revenue
|
| | | $ | 152,276,992 | | | | | | 97% | | | | | $ | 124,461,275 | | | | | | 97% | | |
Other Patient Service Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Clinical Fees & Insurance Revenue
|
| | | | 2,408,642 | | | | | | 2% | | | | | | 1,947,109 | | | | | | 2% | | |
Shared Risk Revenue
|
| | | | 139,331 | | | | | | 0% | | | | | | 416,765 | | | | | | 0% | | |
Care Coordination / Management Fees
|
| | | | 1,146,355 | | | | | | 1% | | | | | | 1,115,895 | | | | | | 1% | | |
Incentive Fees
|
| | | | 548,935 | | | | | | 0% | | | | | | 899,946 | | | | | | 1% | | |
Subtotal Other Patient Service Revenue
|
| | | | 4,243,263 | | | | | | 3% | | | | | | 4,379,716 | | | | | | 3% | | |
Total Revenue
|
| | | $ | 156,520,255 | | | | | | 100% | | | | | $ | 128,840,991 | | | | | | 100% | | |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||
Revenue Type
|
| |
2021
|
| |
% of Total
|
| |
2020
|
| |
% of Total
|
| ||||||||||||
Capitated Revenue
|
| | | $ | 447,137,121 | | | | | | 97% | | | | | $ | 351,018,290 | | | | | | 97% | | |
Other Patient Service Revenue | | | | | | | | | | | | | | | | | | | | | | | | | |
Clinical Fees & Insurance Revenue
|
| | | | 7,280,789 | | | | | | 2% | | | | | | 4,895,956 | | | | | | 1% | | |
Shared Risk Revenue
|
| | | | 341,342 | | | | | | 0% | | | | | | 416,765 | | | | | | 0% | | |
Care Coordination / Management Fees
|
| | | | 2,994,755 | | | | | | 1% | | | | | | 2,312,840 | | | | | | 1% | | |
Incentive Fees
|
| | | | 1,749,225 | | | | | | 0% | | | | | | 2,020,429 | | | | | | 1% | | |
Subtotal Other Patient Service Revenue
|
| | | | 12,366,111 | | | | | | 3% | | | | | | 9,645,990 | | | | | | 3% | | |
Total Revenue
|
| | | $ | 459,503,232 | | | | | | 100% | | | | | $ | 360,664,280 | | | | | | 100% | | |
Three Months Ended September 30,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
% of Total
|
| |
2020
|
| |
% of Total
|
| ||||||||||||
Health Plan A
|
| | | $ | 36,417,184 | | | | | | 23% | | | | | $ | 35,838,768 | | | | | | 28% | | |
Health Plan B
|
| | | | 38,227,530 | | | | | | 24% | | | | | | 27,666,559 | | | | | | 21% | | |
Health Plan C
|
| | | | 29,563,741 | | | | | | 19% | | | | | | 16,638,058 | | | | | | 13% | | |
Health Plan D
|
| | | | 18,913,641 | | | | | | 12% | | | | | | 21,599,026 | | | | | | 17% | | |
All Other
|
| | | | 33,398,159 | | | | | | 21% | | | | | | 27,098,580 | | | | | | 21% | | |
Total Revenue
|
| | | $ | 156,520,255 | | | | | | 100% | | | | | $ | 128,840,991 | | | | | | 100% | | |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
% of Total
|
| |
2020
|
| |
% of Total
|
| ||||||||||||
Health Plan A
|
| | | $ | 114,230,860 | | | | | | 25% | | | | | $ | 107,265,350 | | | | | | 31% | | |
Health Plan B
|
| | | | 105,261,569 | | | | | | 23% | | | | | | 80,813,324 | | | | | | 22% | | |
Health Plan C
|
| | | | 84,489,621 | | | | | | 18% | | | | | | 47,061,035 | | | | | | 13% | | |
Health Plan D
|
| | | | 56,606,725 | | | | | | 12% | | | | | | 48,750,247 | | | | | | 14% | | |
All Other
|
| | | | 98,914,457 | | | | | | 22% | | | | | | 76,774,323 | | | | | | 20% | | |
Total Revenue
|
| | | $ | 459,503,232 | | | | | | 100% | | | | | $ | 360,664,280 | | | | | | 100% | | |
Health Plan Name
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Health Plan A
|
| | | $ | 838,428 | | | | | $ | 94,501 | | |
Health Plan B
|
| | | | 18,853,480 | | | | | | 15,766,808 | | |
Health Plan C
|
| | | | 9,010,871 | | | | | | 7,332,687 | | |
Health Plan D
|
| | | | 7,933,506 | | | | | | 6,863,270 | | |
Health Plan E
|
| | | | 1,135,398 | | | | | | 1,429,722 | | |
Health Plan F
|
| | | | 3,236,511 | | | | | | 3,222,247 | | |
Health Plan G
|
| | | | 239,375 | | | | | | 2,748,622 | | |
Health Plan H
|
| | | | 2,124,913 | | | | | | 428,755 | | |
Health Plan I
|
| | | | 250,591 | | | | | | 17,908 | | |
Health Plan Name
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Health Plan J
|
| | | | 136,586 | | | | | | 141,922 | | |
Health Plan K
|
| | | | — | | | | | | 4,569 | | |
Health Plan L
|
| | | | 174,859 | | | | | | 378,822 | | |
Health Plan N
|
| | | | 1,912,792 | | | | | | — | | |
Total Health Plan Settlement Receivables
|
| | | $ | 45,847,310 | | | | | $ | 38,429,833 | | |
|
Health Plan Name
|
| |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Health Plan C
|
| | | $ | 191,179 | | | | | $ | 1,928,414 | | |
Health Plan D
|
| | | | 4,680,185 | | | | | | 4,680,185 | | |
Health Plan F
|
| | | | 7,294,784 | | | | | | 6,125,681 | | |
Health Plan G
|
| | | | 703,095 | | | | | | 1,008,495 | | |
Health Plan I
|
| | | | 166,956 | | | | | | — | | |
Health Plan M
|
| | | | 222,919 | | | | | | — | | |
Total Health Plan Settlement Payables by Year
|
| | | $ | 13,259,118 | | | | | $ | 13,742,775 | | |
Classification PP&E Asset
|
| |
Depreciation Cycle
|
|
Leasehold Improvements (Cycle: Lease Term)
|
| |
Lease Term
|
|
Furniture & Fixtures
|
| |
7-Years
|
|
Computer Equipment
|
| |
3-Years
|
|
Medical Equipment
|
| |
7-Years
|
|
Software
|
| |
3-Years
|
|
Software (Development in Process)
|
| |
N/A
|
|
Key Input
|
| |
September 30, 2021
|
| |
December 31, 2020
|
|
Volatility
|
| |
60.00%
|
| |
65.00%
|
|
Risk-Free Interest Rate
|
| |
0.09%
|
| |
0.10%
|
|
Exercise Price
|
| |
$4.68
|
| |
$4.68
|
|
Expected Term
|
| |
1.0 Years
|
| |
1.1 Years
|
|
Year
|
| |
# Health Plans
|
| |
Revenue
|
| |
YoY Growth
|
| |
Net Loss
|
| |
Net Loss %
|
| |||||||||||||||
2018
|
| | | | 1 | | | | | $ | 87,696,695 | | | | | | N/A | | | | | $ | (49,774,013) | | | | | | -56.8% | | |
2019
|
| | | | 7 | | | | | | 145,894,832 | | | | | | 66% | | | | | | (42,916,855) | | | | | | -29.4% | | |
2020
|
| | | | 12 | | | | | | 485,541,288 | | | | | | 233% | | | | | | (45,381,578) | | | | | | -9.3% | | |
September 2020 YTD
|
| | | | 12 | | | | | | 360,664,280 | | | | | | N/A | | | | | | (31,184,596) | | | | | | -8.6% | | |
September 2021 YTD
|
| | | | 14 | | | | | | 459,503,232 | | | | | | 27% | | | | | | (85,743,970) | | | | | | -18.7% | | |
| | |
Unaudited
September 30, 2021 |
| |
December 31, 2020
|
| ||||||
Total Receivables: Gross
|
| | | $ | 2,098,575 | | | | | $ | 662,526 | | |
Less: Contractual Allowances
|
| | | | (1,799,004) | | | | | | (302,137) | | |
Receivables Net of Contractual Allowances
|
| | | | 299,571 | | | | | | 360,389 | | |
Commercial
|
| | | | 129,742 | | | | | | 203,201 | | |
Medicare / Medicaid
|
| | | | 147,635 | | | | | | 109,996 | | |
Self Pay
|
| | | | 22,194 | | | | | | 47,192 | | |
Receivables Net of Contractual Allowances
|
| | | $ | 299,571 | | | | | $ | 360,389 | | |
Classification PP&E Asset
|
| |
Unaudited
September 30, 2021 |
| |
December 31, 2020
|
| ||||||
Leasehold Improvements (Cycle: Lease Term)
|
| | | $ | 2,135,982 | | | | | $ | 1,392,688 | | |
Furniture & Fixtures
|
| | | | 1,511,151 | | | | | | 1,150,789 | | |
Computer Equipment & Software
|
| | | | 4,234,995 | | | | | | 1,947,894 | | |
Medical Equipment
|
| | | | 578,849 | | | | | | 457,822 | | |
Classification PP&E Asset
|
| |
Unaudited
September 30, 2021 |
| |
December 31, 2020
|
| ||||||
Software (Development in Process)
|
| | | | 2,272,560 | | | | | | 2,794,221 | | |
Less: Accumulated Depreciation
|
| | | | (2,811,623) | | | | | | (1,592,827) | | |
Totals
|
| | | $ | 7,921,914 | | | | | $ | 6,150,587 | | |
|
|
Goodwill
|
| | | $ | 130,000 | | |
|
PP&E
|
| | | | 10,000 | | |
|
Total Purchase Price
|
| | |
$
|
140,000
|
| |
|
Aquired Intangibles
|
| | | $ | 1,840,000 | | |
|
Goodwill
|
| | | | 1,960,000 | | |
|
Other Assets
|
| | | | 2,037 | | |
|
Total Purchase Price
|
| | |
$
|
3,802,037
|
| |
|
Aquired Intangibles
|
| | | $ | 240,000 | | |
|
Goodwill
|
| | | | 892,550 | | |
|
PP&E
|
| | | | 21,450 | | |
|
Total Purchase Price
|
| | |
$
|
1,154,000
|
| |
| | |
September 30, 2021
|
| |
December 31, 2020
|
| ||||||
Goodwill
|
| | | $ | 3,805,628 | | | | | $ | 871,128 | | |
Intangible Assets – Amortizable
|
| | | | 2,080,000 | | | | | | — | | |
Total
|
| | |
$
|
5,885,628
|
| | | |
$
|
871,128
|
| |
| | |
For the Nine Months Ended September 30,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Claims Unpaid, Beginning of Year
|
| | | $ | 56,934,400 | | | | | $ | 19,859,348 | | |
Incurred, Related to: | | | | | | | | | | | | | |
Current Year
|
| | | | 418,149,443 | | | | | | 295,275,661 | | |
Prior Year(s)
|
| | | | (1,921,074) | | | | | | — | | |
Total Incurred
|
| | | | 416,228,369 | | | | | | 295,275,661 | | |
Paid, Related to: | | | | | | | | | | | | | |
Current Year
|
| | | | 337,014,904 | | | | | | 243,942,253 | | |
Prior Year(s)
|
| | | | 61,039,614 | | | | | | 19,038,200 | | |
Total Paid
|
| | | | 398,054,518 | | | | | | 262,980,453 | | |
Claims Unpaid, End of Period
|
| | | $ | 75,108,251 | | | | | $ | 52,154,556 | | |
| | |
LTD-A
|
| |
LTD-B
|
| |
LTD-C
|
| |
LTD-D
|
| |
LTD-E
|
| |
Totals
|
| ||||||||||||||||||
Balance at December 31, 2019
|
| | | $ | 1,516,598 | | | | | $ | — | | | | | $ | 15,000,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,516,598 | | |
Issued in 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | 40,000,000 | | | | | | 180,000 | | | | | | 40,180,000 | | |
Principal Payments in 2020
|
| | | | (1,516,598) | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,911) | | | | | | (1,560,509) | | |
Balance at December 31 , 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | 15,000,000 | | | | | $ | 40,000,000 | | | | | $ | 136,089 | | | | | $ | 55,136,089 | | |
Issued in 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | 12,750,000 | | | | | | — | | | | | | 12,750,000 | | |
Principal Payments in 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (67,216) | | | | | | (67,216) | | |
Balance at September 30, 2021
|
| | | $ | — | | | | | $ | — | | | | | $ | 15,000,000 | | | | | $ | 52,750,000 | | | | | $ | 68,873 | | | | | $ | 67,818,873 | | |
| | |
Principal
|
| |
Interest
|
| |
Total Remaining
Cash Payments |
| |||||||||||||||
|
PIK
|
| |
Total Payments*
|
| ||||||||||||||||||||
2021
|
| | | $ | 30,508 | | | | | $ | 1,056,761 | | | | | $ | 3,241,713 | | | | | $ | 2,215,459 | | |
2022
|
| | | | 38,365 | | | | | | 4,414,502 | | | | | | 8,878,819 | | | | | | 4,502,683 | | |
2023
|
| | | | 15,000,000 | | | | | | 4,734,115 | | | | | | 14,669,197 | | | | | | 29,991,066 | | |
2024
|
| | | | — | | | | | | 2,448,480 | | | | | | 7,230,729 | | | | | | 4,782,249 | | |
2025
|
| | | | 52,750,000 | | | | | | 2,336,432 | | | | | | 14,093,910 | | | | | | 69,180,343 | | |
Total
|
| | | $ | 67,818,873 | | | | | $ | 14,990,290 | | | | | $ | 48,114,368 | | | | | $ | 110,671,800 | | |
| | |
Unaudited
September 30, 2021 |
| |
December 31, 2020
|
| ||||||
Total Principal
|
| | | $ | 67,818,873 | | | | | $ | 55,136,089 | | |
Less: Current Portion of Long-Term Debt
|
| | | | (68,873) | | | | | | (89,988) | | |
Less: Loan Origination Fees
|
| | | | (3,757,969) | | | | | | (3,566,718) | | |
Add: Accum. Amortizaton of Loan Origination Fees
|
| | | | 606,020 | | | | | | 80,237 | | |
Less: Discount for Issuance of Class D Warrants
|
| | | | (6,316,605) | | | | | | (6,316,605) | | |
Add: Accum. Amortization of Class D Warrants
|
| | | | 1,076,929 | | | | | | 144,972 | | |
Long Term Debt
|
| | | $ | 59,358,375 | | | | | $ | 45,387,986 | | |
Year
|
| |
Units
|
| |
Performance Hurdle Summary / Ranges
|
| |||
2018
|
| | | | 500,000 | | | |
Liquidation or Sale of Company; $120 Million to $300 Million
|
|
2019
|
| | | | 1,125,000 | | | |
Liquidation or Sale of Company; $294 Million
|
|
2020
|
| | | | 950,000 | | | |
Liquidation or Sale of Company; $294 Million to $900 Million
|
|
2021
|
| | | | 60,000 | | | |
Sale or Equity Transfer of Company; Total Enterprise Value $500 Million
|
|
Valuation
|
| |
Volatility
|
| |
RF Rate
|
| |
Time
|
| |
FMV / Unit
at Grant Date |
| |||||||||
03.31.2021
|
| | | | 60.00% | | | | | | 0.06% | | | | | | 0.90 | | | |
$4.7410
|
|
12.31.2020
|
| | | | 65.00% | | | | | | 0.10% | | | | | | 1.10 | | | |
$0.4940
|
|
06.11.2020
|
| | | | 45.00% | | | | | | 0.19% | | | | | | 1.70 | | | |
$0.1510
|
|
11.04.2019
|
| | | | 45.00% | | | | | | 1.60% | | | | | | 2.30 | | | |
$0.1280
|
|
12.31.2018
|
| | | | 40.00% | | | | | | 2.46% | | | | | | 3.10 | | | |
$0.1510
|
|
02.08.2018
|
| | | | 40.00% | | | | | | 2.45% | | | | | | 4.00 | | | |
$0.1700 to $0.1900
|
|
| | |
Time-Based
|
| |
Vested
|
| |
Weighted
Avg. FMV |
| |
Performance
Based |
| |
Weighted
Avg. FMV |
| |
Total Units
Outstanding |
| ||||||||||||||||||
Outstanding, December 31, 2019
|
| | | | 2,445,833 | | | | | | 1,058,333 | | | | | $ | 0.1280 | | | | | | 1,625,000 | | | | | $ | 0.0417 | | | | | | 4,070,833 | | |
Granted
|
| | | | 600,000 | | | | | | — | | | | | $ | 0.4940 | | | | | | 950,000 | | | | | $ | 0.0363 | | | | | | 1,550,000 | | |
Vested
|
| | | | — | | | | | | 443,750 | | | | | $ | 0.3028 | | | | | | — | | | | | $ | — | | | | | | — | | |
Repurchased
|
| | | | (200,000) | | | | | | (200,000) | | | | | $ | 0.9000 | | | | | | — | | | | | $ | — | | | | | | (200,000) | | |
Outstanding, December 31, 2020
|
| | | | 2,845,833 | | | | | | 1,302,083 | | | | | $ | 0.4940 | | | | | | 2,575,000 | | | | | $ | 0.0363 | | | | | | 5,420,833 | | |
Granted
|
| | | | 985,000 | | | | | | — | | | | | $ | 4.7410 | | | | | | 60,000 | | | | | $ | 0.3790 | | | | | | 1,045,000 | | |
Vested
|
| | | | — | | | | | | 623,750 | | | | | $ | 1.0794 | | | | | | — | | | | | $ | — | | | | | | — | | |
Forfeited
|
| | | | (280,000) | | | | | | — | | | | | $ | — | | | | | | (700,000) | | | | | $ | — | | | | | | (980,000) | | |
Outstanding, September 30, 2021
|
| | | | 3,550,833 | | | | | | 1,925,833 | | | | | $ | 4.7410 | | | | | | 1,935,000 | | | | | $ | 0.3790 | | | | | | 5,485,833 | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net Loss Attributable to Controlling Interests
|
| | | $ | (31,366,517) | | | | | $ | (16,706,718) | | | | | $ | (77,700,292) | | | | | $ | (27,734,136) | | |
Weighted Average Member Units
|
| | | | 68,980,596 | | | | | | 66,322,878 | | | | | | 68,159,532 | | | | | | 65,633,949 | | |
Basic and Diluted Loss per Member Unit
|
| | | $ | (0.45) | | | | | $ | (0.25) | | | | | $ | (1.14) | | | | | $ | (0.42) | | |
| | |
2021
|
| |
2020
|
| ||||||
Class B-1 Unvested Units
|
| | | | 2,000,000 | | | | | | 4,000,000 | | |
Class B-2 Unvested Units
|
| | | | 4,054,054 | | | | | | 4,054,054 | | |
Class B-3 Unvested Units
|
| | | | 5,647,438 | | | | | | 5,647,438 | | |
Class C Unvested Units
|
| | | | 3,560,000 | | | | | | 4,143,750 | | |
Class D Warrants
|
| | | | 858,351 | | | | | | — | | |
Total Units Excluded from Diluted EPS
|
| | | | 16,119,843 | | | | | | 17,845,242 | | |
| | |
Unaudited
Nine Months Ended September 30, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Balance at Beginning of Year
|
| | | $ | 17,307,627 | | | | | $ | 13,535,053 | | |
Advanced During Period
|
| | | | 4,350,621 | | | | | | 2,440,816 | | |
Interest Accrued During period
|
| | | | 3,197,822 | | | | | | 864,982 | | |
Balance at End of Period
|
| | | $ | 24,856,071 | | | | | $ | 16,840,852 | | |
| | |
Unaudited
Three Months Ended September 30, |
| |
Unaudited
Nine Months Ended September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenue Earned from Capitation
|
| | | $ | 35,867,712 | | | | | $ | 35,281,596 | | | | | $ | 112,571,916 | | | | | $ | 105,589,970 | | |
Management Fees
|
| | | | 549,472 | | | | | | 557,172 | | | | | | 1,658,944 | | | | | | 1,675,380 | | |
Claims Paid
|
| | | | 39,949,769 | | | | | | 35,470,842 | | | | | | 116,863,741 | | | | | | 104,231,320 | | |
Nine Months Ended September 30,
|
| ||||||||||||
| | |
Unaudited
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Operating Lease Costs
|
| | | $ | 1,740,067 | | | | | $ | 1,218,383 | | |
New Assets Obtained in Exchange for Operating Lease Liabilities
|
| | | | 4,104,760 | | | | | | 847,445 | | |
| | |
Unaudited
September 30, 2021 |
| |
December 31, 2020
|
| ||||||
Weighted Average Remaining Lease Term (Years)*
|
| | | | 5.09 | | | | | | 3.74 | | |
Weighted Average Discount Rate
|
| | | | 11.20% | | | | | | 10.30% | | |
| | |
Unaudited
September 30, 2021 |
| |
December 31, 2020
|
| ||||||
2021
|
| | | $ | 708,823 | | | | | $ | 2,174,095 | | |
2022
|
| | | | 2,800,484 | | | | | | 1,963,533 | | |
2023
|
| | | | 1,943,823 | | | | | | 1,191,604 | | |
2024
|
| | | | 1,731,167 | | | | | | 913,732 | | |
2025
|
| | | | 1,447,418 | | | | | | 696,194 | | |
2026
|
| | | | 920,928 | | | | | | 148,330 | | |
Thereafter
|
| | | | 1,927,098 | | | | | | — | | |
Total Payments for Operating Leases
|
| | | | 11,479,741 | | | | | | 7,087,488 | | |
Less: Interest
|
| | | | 2,912,300 | | | | | | 1,251,965 | | |
Present Value of Operating Lease Liabilities
|
| | | $ | 8,567,441 | | | | | $ | 5,835,523 | | |
| | |
Unaudited
September 30, 2021 |
| |
December 31, 2020
|
| ||||||
ASSETS
|
| | | ||||||||||
Cash
|
| | | $ | 113,265 | | | | | $ | 183,836 | | |
Client Fees and Insurance Receivable, Net
|
| | | | 307,622 | | | | | | 335,358 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 357,222 | | | | | | 285,363 | | |
Property, Plant and Equipment, Net
|
| | | | 37,057 | | | | | | 22,309 | | |
TOTAL ASSETS
|
| | | $ | 815,167 | | | | | $ | 826,866 | | |
LIABILITIES AND MEMBERS’ DEFICIT
|
| | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 886,072 | | | | | $ | 686,680 | | |
Accrued Payroll
|
| | | | 1,304,083 | | | | | | 1,019,940 | | |
Due to Consolidated Entities of P3
|
| | | | 24,856,071 | | | | | | 17,307,627 | | |
TOTAL LIABILITIES
|
| | | | 27,046,226 | | | | | | 19,014,247 | | |
MEMBERS’ DEFICIT
|
| | | | (26,231,059) | | | | | | (18,187,381) | | |
TOTAL LIABILITIES AND MEMBERS’ DEFICIT
|
| | | $ | 815,167 | | | | | $ | 826,866 | | |
| | |
Unaudited
|
| |||||||||||||||||||||
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Revenue
|
| | | $ | 2,239,704 | | | | | $ | 2,286,505 | | | | | $ | 6,924,861 | | | | | $ | 5,235,351 | | |
Expenses
|
| | | | 5,041,669 | | | | | | 1,410,945 | | | | | | 14,968,539 | | | | | | 8,685,811 | | |
Net Loss
|
| | | $ | (2,801,965) | | | | | $ | 875,560 | | | | | $ | (8,043,678) | | | | | $ | (3,450,460) | | |
| | |
2019
|
| |
2020
|
| ||||||
ASSETS
|
| ||||||||||||
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash
|
| | | $ | 32,592,496 | | | | | $ | 36,261,104 | | |
Restricted Cash
|
| | | | 312,352 | | | | | | 3,641,843 | | |
Health Plan Settlement Receivables
|
| | | | 17,455,547 | | | | | | 38,429,833 | | |
Clinic Fees and Insurance Receivables, Net
|
| | | | 510,486 | | | | | | 675,954 | | |
Other Receivables
|
| | | | 450,796 | | | | | | 146,117 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 1,032,706 | | | | | $ | 5,192,782 | | |
TOTAL CURRENT ASSETS
|
| | | | 52,354,383 | | | | | | 84,347,633 | | |
LONG-TERM ASSETS: | | | | ||||||||||
Property, Plant and Equipment, Net
|
| | | | 4,019,137 | | | | | | 6,150,587 | | |
Goodwill
|
| | | | 741,128 | | | | | | 871,128 | | |
Notes Receivable, Net
|
| | | | 3,695,136 | | | | | | 3,804,662 | | |
Right of Use Asset
|
| | | | 4,795,342 | | | | | | 4,728,242 | | |
TOTAL LONG-TERM ASSETS
|
| | | | 13,250,743 | | | | | | 15,554,619 | | |
TOTAL ASSETS
|
| | | $ | 65,605,126 | | | | | $ | 99,902,252 | | |
LIABILITIES and MEMBERS’ DEFICIT
|
| ||||||||||||
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 3,690,456 | | | | | $ | 11,793,125 | | |
Accrued Payroll
|
| | | | 1,713,718 | | | | | | 4,003,373 | | |
Health Plans Settlements Payable
|
| | | | 4,938,572 | | | | | | 13,742,775 | | |
Claims Payable
|
| | | | 19,859,348 | | | | | | 56,934,400 | | |
Premium Deficiency Reserve
|
| | | | 20,539,364 | | | | | | — | | |
Accrued Interest
|
| | | | 2,204,141 | | | | | | 4,052,406 | | |
Current Portion of Long-Term Debt
|
| | | | 1,629,310 | | | | | | 89,988 | | |
TOTAL CURRENT LIABILITIES
|
| | | $ | 54,574,909 | | | | | $ | 90,616,067 | | |
LONG-TERM LIABILITIES: | | | | ||||||||||
Right of Use Liability
|
| | | | 4,406,029 | | | | | | 3,634,429 | | |
Liability for Class D Warrants
|
| | | | — | | | | | | 6,316,605 | | |
Long-Term Debt
|
| | | | 15,000,000 | | | | | | 45,387,986 | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | 19,406,029 | | | | | | 55,339,020 | | |
TOTAL LIABILITIES
|
| | | | 73,980,938 | | | | | | 145,955,087 | | |
Class D Units Subject to Possible Redemption, 16,130,034 Units Net of Issuance Costs $2,958,446, Plus Preferred Returns of $515,068 and $4,567,346 for 2019 and 2020, Respectively
|
| | | | 47,556,622 | | | | | | 51,608,900 | | |
MEMBERS’ DEFICIT: | | | | ||||||||||
Contributed Capital
|
| | | | 41,764,270 | | | | | | 41,764,270 | | |
Class A Preferred Returns
|
| | | | 430,230 | | | | | | 3,815,034 | | |
Accumulated Equity-Based Compensation
|
| | | | 921,092 | | | | | | 1,368,567 | | |
Redemption of Profits Interests
|
| | | | — | | | | | | (180,000) | | |
Accumulated Loss from Controlling Interests
|
| | | | (85,167,716) | | | | | | (126,242,225) | | |
MEMBERS’ DEFICIT
|
| | | | (42,052,124) | | | | | | (79,474,354) | | |
Retained Loss from Non-Controlling Interests
|
| | | | (13,880,310) | | | | | | (18,187,381) | | |
TOTAL MEMBERS’ DEFICIT
|
| | | | (55,932,434) | | | | | | (97,661,735) | | |
TOTAL LIABILITIES & MEMBERS’ DEFICIT
|
| | | $ | 65,605,126 | | | | | $ | 99,902,252 | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
OPERATING REVENUE: | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 86,465,658 | | | | | $ | 138,727,943 | | | | | $ | 471,551,241 | | |
Other Patient Service Revenue
|
| | | | 1,231,036 | | | | | | 7,166,889 | | | | | | 13,990,050 | | |
TOTAL OPERATING REVENUE
|
| | | | 87,696,695 | | | | | | 145,894,832 | | | | | | 485,541,291 | | |
OPERATING EXPENSES: | | | | | |||||||||||||||
Medical Expenses
|
| | | | 92,481,777 | | | | | | 141,442,457 | | | | | | 485,513,143 | | |
Premium Deficiency Reserve
|
| | | | 14,175,712 | | | | | | 6,363,652 | | | | | | (20,539,364) | | |
Corporate, General and Administrative Expenses
|
| | | | 28,541,520 | | | | | | 36,423,532 | | | | | | 53,390,338 | | |
Sales and Marketing Expenses
|
| | | | 1,870,004 | | | | | | 801,685 | | | | | | 1,502,634 | | |
Depreciation
|
| | | | 342,196 | | | | | | 399,177 | | | | | | 795,172 | | |
TOTAL OPERATING EXPENSES
|
| | | | 137,411,208 | | | | | | 185,430,503 | | | | | | 520,661,923 | | |
OPERATING LOSS
|
| | | | (49,714,513) | | | | | | (39,535,671) | | | | | | (35,120,632) | | |
OTHER INCOME (EXPENSES): | | | | | |||||||||||||||
Interest Income (Expense), net
|
| | | | 44,235 | | | | | | (3,479,139) | | | | | | (9,970,260) | | |
Other
|
| | | | (103,734) | | | | | | 97,955 | | | | | | (290,684) | | |
TOTAL OTHER INCOME (EXPENSE)
|
| | | | (59,500) | | | | | | (3,381,184) | | | | | | (10,260,944) | | |
NET LOSS
|
| | | | (49,774,013) | | | | | | (42,916,855) | | | | | | (45,381,576) | | |
NET LOSS ATTRIBUTABLE TO NON-CONTROLLING INTERESTS
|
| | | | (5,972,718) | | | | | | (7,907,592) | | | | | | (4,307,071) | | |
NET LOSS ATTRIBUTABLE TO CONTROLLING INTERESTS
|
| | | $ | (43,801,295) | | | | | $ | (35,009,263) | | | | | $ | (41,074,505) | | |
NET LOSS PER SHARE (BASIC AND DILUTED)
|
| | | $ | (1.78) | | | | | $ | (0.74) | | | | | $ | (0.62) | | |
| | |
Class A
|
| |
Class B-1
|
| |
Class C
|
| |
Class D
|
| |
Redemption
of Profits Interest |
| |
Controlling
Interests |
| |
Non-
Controlling Interests |
| |
Total
Members’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Units
|
| |
Amount
|
| |
Preferred
Return |
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| |
Preferred
Return |
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
MEMBERS’ EQUITY, DECEMBER 31, 2017
|
| | | | 8,565,480 | | | | | $ | 8,565,455 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (6,357,157) | | | | | $ | — | | | | | $ | 2,208,298 | | |
Class A Units Issued
|
| | | | 34,485,782 | | | | | | 33,250,077 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,250,077 | | |
Class B-1 and Class C Unit Based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | 380,000 | | | | | | 425,000 | | | | | | 67,050 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 447,050 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,801,295) | | | | | | (5,972,718) | | | | | | (49,774,013) | | |
MEMBERS’ DEFICIT, DECEMBER 31, 2018
|
| | | | 43,051,262 | | | | | $ | 41,815,532 | | | | | $ | — | | | | | | 2,000,000 | | | | | $ | 380,000 | | | | | | 425,000 | | | | | $ | 67,050 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (50,158,453) | | | | | $ | (5,972,718) | | | | | $ | (13,868,589) | | |
Issuance of Class D Units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,130,034 | | | | | | 50,000,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000,000 | | |
Conversion of Debt to Class A
Units |
| | | | 3,764,025 | | | | | | 3,764,025 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,764,025 | | |
Costs of Issuance of Class D
Units |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,958,446) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,958,446) | | |
Class A Units Issued
|
| | | | 11,184,468 | | | | | | 11,184,468 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,184,468 | | |
Class C Unit Based
Compensation |
| | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | 380,000 | | | | | | 633,333 | | | | | | 94,042 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 474,042 | | |
Redemption of Class A
Units |
| | | | (15,000,000) | | | | | | (15,000,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (15,000,000) | | |
Preferred Return(s) at 8% (Class A + Class D Units)
|
| | | | — | | | | | | — | | | | | | 430,230 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 515,068 | | | | | | — | | | | | | — | | | | | | — | | | | | | 945,298 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (35,009,263) | | | | | | (7,907,592) | | | | | | (42,916,855) | | |
Class D Units Subject to Possible Redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,130,034) | | | | | | (47,041,554) | | | | | | (515,068) | | | | | | — | | | | | | — | | | | | | — | | | | | | (47,556,622) | | |
MEMBERS’ DEFICIT, DECEMBER 31, 2019
|
| | | | 43,000,000 | | | | | $ | 41,764,270 | | | | | $ | 430,230 | | | | | | 4,000,000 | | | | | $ | 760,000 | | | | | | 1,058,333 | | | | | $ | 161,092 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (85,167,716) | | | | | $ | (13,880,310) | | | | | $ | (55,932,434) | | |
Class C Unit Based
Compensation |
| | | | — | | | | | | — | | | | | | — | | | | | | 2,000,000 | | | | | | 380,000 | | | | | | 443,750 | | | | | | 67,474 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 447,474 | | |
Redemption of Class C
Units |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (200,000) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (180,000) | | | | | | — | | | | | | — | | | | | | (180,000) | | |
Preferred Return(s) at 8% (Class A + Class D Units)
|
| | | | — | | | | | | — | | | | | | 3,384,803 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,052,277 | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,437,080 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (41,074,507) | | | | | | (4,307,071) | | | | | | (45,381,578) | | |
Class D Units Subject to Possible Redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,052,277) | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,052,277) | | |
MEMBERS’ DEFICIT DECEMBER 31, 2020,
|
| | | | 43,000,000 | | | | | $ | 41,764,270 | | | | | $ | 3,815,033 | | | | | | 6,000,000 | | | | | $ | 1,140,000 | | | | | | 1,302,083 | | | | | $ | 228,566 | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | (180,000) | | | | | $ | (126,242,223) | | | | | $ | (18,187,381) | | | | | $ | (97,661,735) | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Net Loss
|
| | | $ | (49,774,013) | | | | | $ | (42,916,855) | | | | | $ | (45,381,576) | | |
Adjustments to Reconcile Net Loss to Cash Used in Operations
|
| | | | | | | | | | | | | | | | | | |
Depreciation Expense
|
| | | | 342,196 | | | | | | 399,177 | | | | | | 795,172 | | |
Stock-Based Compensation
|
| | | | 447,050 | | | | | | 474,042 | | | | | | 447,474 | | |
Class A and Class D Preferred Returns
|
| | | | — | | | | | | 945,297 | | | | | | 7,437,080 | | |
Amortization of Debt Origination Fees
|
| | | | — | | | | | | — | | | | | | 80,237 | | |
Amortization of Discount from Issuance of Debt
|
| | | | — | | | | | | — | | | | | | 144,971 | | |
Net Change in ROU Assets and Liabilities
|
| | | | 1,231,287 | | | | | | (1,620,600) | | | | | | (704,500) | | |
Premium Deficiency Reserve
|
| | | | 14,175,712 | | | | | | 6,363,652 | | | | | | (20,539,364) | | |
Changes in Assets and Liabilities | | | | | | | | | | | | | | | | | | | |
Accounts Receivable
|
| | | | (1,383,198) | | | | | | 424,137 | | | | | | 139,211 | | |
Health Plan Receivables / Premiums
|
| | | | (7,801,556) | | | | | | (9,653,991) | | | | | | (20,974,286) | | |
Other Current Assets
|
| | | | (682,433) | | | | | | (122,765) | | | | | | (4,160,076) | | |
Accounts Payable
|
| | | | 2,110,827 | | | | | | 803,503 | | | | | | 8,102,669 | | |
Accrued Payroll
|
| | | | 1,211,118 | | | | | | 502,602 | | | | | | 2,289,655 | | |
Accrued Interest
|
| | | | — | | | | | | 2,204,141 | | | | | | 1,848,265 | | |
Health Plan Payables / Premiums
|
| | | | 3,085,214 | | | | | | 1,853,358 | | | | | | 8,804,203 | | |
Claims Payable
|
| | | | 7,801,556 | | | | | | 12,057,792 | | | | | | 37,075,052 | | |
Net Cash Used in Operations
|
| | | | (29,236,240) | | | | | | (28,286,510) | | | | | | (24,595,814) | | |
Investing Activities | | | | | | | | | | | | | | | | | | | |
Purchases of Property, Plant and Equipment
|
| | | | (3,308,638) | | | | | | (1,451,861) | | | | | | (2,926,622) | | |
Acquisitions
|
| | | | — | | | | | | — | | | | | | (130,000) | | |
Notes Receivable, Net
|
| | | | (1,290,274) | | | | | | (2,404,862) | | | | | | (109,526) | | |
Net Cash Used in Investing Activities
|
| | | | (4,598,912) | | | | | | (3,856,723) | | | | | | (3,166,148) | | |
Financing Activities | | | | | | | | | | | | | | | | | | | |
Issuance (Redemption) of Class A, C and D Units
|
| | | | 33,250,078 | | | | | | 62,041,554 | | | | | | (180,000) | | |
Proceeds from Long-Term Debt, Net of Discount
|
| | | | — | | | | | | 16,164,914 | | | | | | 36,433,282 | | |
Repayment of Long-Term Debt
|
| | | | — | | | | | | (14,586,891) | | | | | | (1,493,221) | | |
Net Cash Provided by Financing Activities
|
| | | | 33,250,078 | | | | | | 63,619,577 | | | | | | 34,760,061 | | |
Net Change in Cash and Restricted Cash
|
| | | | (585,074) | | | | | | 31,476,344 | | | | | | 6,998,099 | | |
Cash and Restricted Cash at Beginning of Period
|
| | | | 2,013,579 | | | | | | 1,428,504 | | | | | | 32,904,848 | | |
Cash and Restricted Cash at End of Period
|
| | | $ | 1,428,505 | | | | | $ | 32,904,848 | | | | | $ | 39,902,947 | | |
Supplemental Disclosures of Cash Flow Information: | | | | | | | | | | | | | | | | | | | |
Cash Paid for Interest
|
| | | | — | | | | | $ | 560,246 | | | | | $ | 685,419 | | |
Accrued Costs for Software (Development in Process)
|
| | | | — | | | | | $ | 176,352 | | | | | $ | 249,454 | | |
Conversion of Class A Units to Long-Term Debt
|
| | | | — | | | | | $ | 15,000,000 | | | | | $ | — | | |
Conversion of Long-Term Debt to Class A Units
|
| | | | — | | | | | $ | 3,764,245 | | | | | $ | — | | |
Type of Account
|
| |
2019
|
| |
2020
|
| ||||||
Checking
|
| | | $ | 32,592,496 | | | | | $ | 36,261,104 | | |
Restricted
|
| | | | 312,352 | | | | | | 3,641,843 | | |
Total Cash Balances
|
| | | $ | 32,904,848 | | | | | $ | 39,902,947 | | |
Revenue Type
|
| |
2018
|
| |
% of Total
|
| |
2019 Revenue
|
| |
% of Total
|
| |
2020 Revenue
|
| |
% of Total
|
| ||||||||||||||||||
Capitated Revenue
|
| | | $ | 86,465,658 | | | | | | 99% | | | | | $ | 138,727,943 | | | | | | 95% | | | | | $ | 471,551,241 | | | | | | 97% | | |
Other Patient Service Revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Clinical Fees & Insurance Revenue
|
| | | | 639,636 | | | | | | 1% | | | | | | 4,329,591 | | | | | | 3% | | | | | | 7,030,606 | | | | | | 1% | | |
Shared Risk Revenue
|
| | | | 200,801 | | | | | | 0% | | | | | | 932,301 | | | | | | 1% | | | | | | 1,111,466 | | | | | | 0% | | |
Care Coordination / Management Fees
|
| | | | 390,600 | | | | | | 0% | | | | | | 1,893,553 | | | | | | 1% | | | | | | 5,614,539 | | | | | | 1% | | |
Incentive Fees
|
| | | | — | | | | | | N/A | | | | | | 11,444 | | | | | | 0% | | | | | | 233,439 | | | | | | 0% | | |
Subtotal Other Patient Service
Revenue |
| | | | 1,231,037 | | | | | | 1% | | | | | | 7,166,889 | | | | | | 5% | | | | | | 13,990,050 | | | | | | 3% | | |
Total Revenue by Year
|
| | | $ | 87,696,695 | | | | | | 100% | | | | | $ | 145,894,832 | | | | | | 100% | | | | | $ | 485,541,291 | | | | | | 100% | | |
Plan Name
|
| |
2018 Revenue
|
| |
% of Total
|
| |
2019 Revenue
|
| |
% of Total
|
| |
2020 Revenue
|
| |
% of Total
|
| ||||||||||||||||||
Health Plan A
|
| | | $ | — | | | | | | N/A | | | | | $ | — | | | | | | N/A | | | | | $ | 142,268,775 | | | | | | 29% | | |
Health Plan B
|
| | | | — | | | | | | N/A | | | | | | 13,557,771 | | | | | | 9% | | | | | | 113,116,297 | | | | | | 23% | | |
Health Plan C
|
| | | | — | | | | | | N/A | | | | | | 27,788,287 | | | | | | 19% | | | | | | 66,237,074 | | | | | | 14% | | |
Health Plan D
|
| | | | — | | | | | | N/A | | | | | | 6,106,544 | | | | | | 4% | | | | | | 62,683,829 | | | | | | 13% | | |
Health Plan E
|
| | | | 87,696,695 | | | | | | 100% | | | | | | 39,265,322 | | | | | | 27% | | | | | | 28,128,820 | | | | | | 6% | | |
Health Plan F
|
| | | | — | | | | | | N/A | | | | | | 26,703,364 | | | | | | 18% | | | | | | 24,521,349 | | | | | | 5% | | |
Health Plan G
|
| | | | — | | | | | | N/A | | | | | | 20,157,166 | | | | | | 14% | | | | | | 22,646,251 | | | | | | 5% | | |
All Other
|
| | | | — | | | | | | N/A | | | | | | 12,316,378 | | | | | | 8% | | | | | | 25,938,894 | | | | | | 5% | | |
Total Revenue by Year
|
| | | $ | 87,696,695 | | | | | | 100% | | | | | $ | 145,894,832 | | | | | | 100% | | | | | $ | 485,541,291 | | | | | | 100% | | |
Health Plan Name
|
| |
Health Plan Settlement Receivables
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Health Plan A
|
| | | $ | — | | | | | $ | 94,501 | | |
Health Plan B
|
| | | | 1,796,413 | | | | | | 15,766,808 | | |
Health Plan C
|
| | | | 5,220,041.00 | | | | | | 7,332,687 | | |
Health Plan D
|
| | | | 1,155,034 | | | | | | 6,863,270 | | |
Health Plan E
|
| | | | 2,222,044 | | | | | | 1,429,722 | | |
Health Plan F
|
| | | | 4,227,155 | | | | | | 3,222,247 | | |
Health Plan G
|
| | | | 2,571,134 | | | | | | 2,748,622 | | |
Health Plan H
|
| | | | — | | | | | | 428,755 | | |
Health Plan I
|
| | | | — | | | | | | 17,908 | | |
Health Plan J
|
| | | | 263,726 | | | | | | 141,922 | | |
Health Plan K
|
| | | | — | | | | | | 4,569 | | |
Health Plan L
|
| | | | — | | | | | | 378,822 | | |
Total Health Plan Settlement Receivables by Year
|
| | | $ | 17,455,547 | | | | | $ | 38,429,833 | | |
Health Plan Name
|
| |
Health Plan Settlement Payables
|
| |||||||||
|
2019
|
| |
2020
|
| ||||||||
Health Plan C
|
| | | $ | 253,172 | | | | | $ | 1,928,414 | | |
Health Plan D
|
| | | | 27,391 | | | | | | 4,680,185 | | |
Health Plan F
|
| | | | 3,461,487 | | | | | | 6,125,681 | | |
Health Plan G
|
| | | | 1,196,522 | | | | | | 1,008,495 | | |
Total Health Plan Settlement Payables by Year
|
| | | $ | 4,938,572 | | | | | $ | 13,742,775 | | |
Classification PP&E Asset
|
| |
Depreciation Cycle
|
|
Leasehold Improvements (Cycle: Lease Term) . . . . .
|
| |
Lease Term
|
|
Furniture & Fixtures . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
7-Years
|
|
Computer Equipment . . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
3-Years
|
|
Medical Equipment . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
7-Years
|
|
Software . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .
|
| |
3-Years
|
|
Software (Development in Process) . . . . . . . . . . . . . .
|
| |
N/A
|
|
|
Volatility
|
| |
65.0%
|
|
|
Risk-Free Interest rate
|
| |
0.10%
|
|
|
Exercise Price
|
| |
$4.68
|
|
|
Expected Term
|
| |
1.1 years
|
|
Year
|
| |
# Health Plans
|
| |
Revenue
|
| |
YoY Growth
|
| |
Net Loss
|
| |
Net Loss %
|
| |||||||||||||||
2018
|
| | | | 1 | | | | | $ | 87,696,695 | | | | | | N/A | | | | | $ | (34,699,051) | | | | | | -40% | | |
2019
|
| | | | 7 | | | | | | 145,894,832 | | | | | | 66% | | | | | | (42,916,855) | | | | | | -29% | | |
2020
|
| | | | 12 | | | | | | 485,541,289 | | | | | | 233% | | | | | | (45,381,576) | | | | | | -9% | | |
| | |
2019
|
| |
2020
|
| ||||||
Total Receivables: Gross
|
| | | $ | 672,846 | | | | | $ | 1,041,300 | | |
Less: Contractual Allowances
|
| | | | (201,439) | | | | | | (791,837) | | |
Receivables Net of Contractual Allowances
|
| | | | 471,407 | | | | | | 249,463 | | |
Commercial
|
| | | | 205,000 | | | | | | 85,504 | | |
Medicare / Medicaid
|
| | | | 222,992 | | | | | | 116,221 | | |
Self Pay
|
| | | | 43,414 | | | | | | 47,739 | | |
Receivables Net of Contractual Allowances
|
| | | $ | 471,406 | | | | | $ | 249,464 | | |
Classification PP&E Asset
|
| |
2019
|
| |
2020
|
| ||||||
Leasehold Improvements (Cycle: Lease Term)
|
| | | $ | 1,376,351 | | | | | $ | 1,392,688 | | |
Furniture & Fixtures
|
| | | | 949,911 | | | | | | 1,150,789 | | |
Computer Equipment & Software
|
| | | | 1,030,058 | | | | | | 1,947,894 | | |
Medical Equipment
|
| | | | 346,306 | | | | | | 457,822 | | |
Software (Development in Process)
|
| | | | 1,114,166 | | | | | | 2,794,221 | | |
Less: Accumulated Depreciation
|
| | | | (797,654) | | | | | | (1,592,827) | | |
Totals
|
| | | $ | 4,019,137 | | | | | $ | 6,150,587 | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Claims Unpaid, Beginning of Year .
|
| | | $ | — | | | | | $ | 7,801,556 | | | | | $ | 19,859,348 | | |
Incurred, Related to: | | | | | | | | | | | | | | | | | | | |
Current Year
|
| | | | 79,982,717 | | | | | | 119,091,765 | | | | | | 418,103,177 | | |
Prior Year(s)
|
| | | | — | | | | | | — | | | | | | — | | |
Total Incurred
|
| | | | 79,982,717 | | | | | | 119,091,765 | | | | | | 418,103,177 | | |
Paid, Related to:
Current Year |
| | | | 72,181,161 | | | | | | 99,524,323 | | | | | | 361,512,059 | | |
Prior Year(s)
|
| | | | — | | | | | | 7,509,650 | | | | | | 19,516,066 | | |
Total Paid
|
| | | | 72,181,161 | | | | | | 107,033,973 | | | | | | 381,028,125 | | |
Claims Unpaid, End of Year
|
| | | $ | 7,801,556 | | | | | $ | 19,859,348 | | | | | $ | 56,934,400 | | |
| | |
LTD-A
|
| |
LTD-B
|
| |
LTD-C
|
| |
LTD-D
|
| |
LTD-E
|
| |
Totals
|
| ||||||||||||||||||
Balance at December 31, 2018
|
| | | $ | — | | | | | $ | 3,764,270 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 3,764,245 | | |
Issued in 2019
|
| | | | 16,164,914 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,164,914 | | |
Principal Payments in 2019
|
| | | | (14,648,316) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,648,316) | | |
Conversion from (to) Class A Equity
Units |
| | | | — | | | | | | (3,764,270) | | | | | | 15,000,000 | | | | | | — | | | | | | — | | | | | | 11,235,755 | | |
Balance at December 31, 2019
|
| | | | 1,516,598 | | | | | | — | | | | | | 15,000,000 | | | | | | — | | | | | | — | | | | | | 16,516,598 | | |
Issued in 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | 40,000,000 | | | | | | 180,000 | | | | | | 40,180,000 | | |
Principal Payments in 2020
|
| | | | (1,516,598) | | | | | | — | | | | | | — | | | | | | — | | | | | | (43,911) | | | | | | (1,560,509) | | |
Balance at December 31, 2020
|
| | | $ | — | | | | | $ | — | | | | | $ | 15,000,000 | | | | | $ | 40,000,000 | | | | | $ | 136,089 | | | | | $ | 55,136,089 | | |
| | |
Principal
|
| |
PIK
|
| |
Total Payments*
|
| |
Total Principal
and Interest |
| ||||||||||||
2021
|
| | | $ | 67,764 | | | | | $ | 1,937,084 | | | | | $ | 2,004,848 | | | | | $ | 3,323,948 | | |
2022
|
| | | | 46,101 | | | | | | 1,767,400 | | | | | | 1,813,501 | | | | | | 3,458,485 | | |
2023
|
| | | | 15,000,000 | | | | | | 1,800,474 | | | | | | 16,800,474 | | | | | | 13,973,270 | | |
2024
|
| | | | — | | | | | | 1,880,100 | | | | | | 1,880,100 | | | | | | 3,760,200 | | |
2025
|
| | | | 40,000,000 | | | | | | 1,952,548 | | | | | | 41,952,548 | | | | | | 3,905,096 | | |
TOTAL
|
| | | $ | 55,113,865 | | | | | $ | 9,337,606 | | | | | $ | 64,451,471 | | | | | $ | 28,420,999 | | |
|
Total Principal
|
| | | $ | 55,136,089 | | |
|
Less: Current Portion of Long-Term Debt
|
| | | | (89,988) | | |
|
Less: Loan Origination Fees
|
| | | | (3,566,718) | | |
|
Add: Accum. Amortizaton of Loan Origination Fees
|
| | | | 80,237 | | |
|
Less: Discount for Issuance of Class D Warrants
|
| | | | (6,316,605) | | |
|
Add: Accum. Amortization of Class D Warrants
|
| | | | 144,971 | | |
|
March 31, 2021 Long Term Debt
|
| | | $ | 45,387,986 | | |
Year
|
| |
Units
|
| |
Performance Hurdle Summary / Ranges
|
| |||
2018
|
| | | | 500,000 | | | |
Liquidation or Sale of Company; $120 Million to $300 Million
|
|
2019
|
| | | | 1,125,000 | | | |
Liquidation or Sale of Company; $294 Million
|
|
2020
|
| | | | 950,000 | | | |
Liquidation or Sale of Company; $294 Million to $900 Million
|
|
Valuation
|
| |
Volatility
|
| |
RF Rate
|
| |
Time
|
| |
FMV Range / Unit
at Grant Date |
| |||||||||
12.31.2020
|
| | | | 65.00% | | | | | | 0.10% | | | | | | 1.10 | | | |
$0.4940
|
|
06.11.2020
|
| | | | 45.00% | | | | | | 0.19% | | | | | | 1.70 | | | |
$0.1510
|
|
11.04.2019
|
| | | | 45.00% | | | | | | 1.60% | | | | | | 2.30 | | | |
$0.1280
|
|
12.31.2018
|
| | | | 40.00% | | | | | | 2.46% | | | | | | 3.10 | | | |
$0.1510
|
|
02.08.2018
|
| | | | 40.00% | | | | | | 2.45% | | | | | | 4.00 | | | |
$0.1700 to $0.1900
|
|
| | |
Time-Based
|
| |
Vested
|
| |
Weighted
Avg. FMV |
| |
Performance
Based |
| |
Weighted
Avg. FMV |
| |
Total Units
Outstanding |
| ||||||||||||||||||
Outstanding, December 31, 2017
|
| | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | |
Granted
|
| | | | 1,975,000 | | | | | | — | | | | | $ | 0.1800 | | | | | | 500,000 | | | | | $ | 0.0250 | | | | | | 2,475,000 | | |
Vested
|
| | | | — | | | | | | 425,000 | | | | | $ | 0.1800 | | | | | | — | | | | | $ | — | | | | | | — | | |
Outstanding, December 31, 2018
|
| | | | 1,975,000 | | | | | | 425,000 | | | | | $ | 0.1607 | | | | | | 500,000 | | | | | $ | 0.0250 | | | | | | 2,475,000 | | |
Granted
|
| | | | 1,125,000 | | | | | | — | | | | | $ | 0.1280 | | | | | | 1,375,000 | | | | | $ | 0.0417 | | | | | | 2,500,000 | | |
Vested
|
| | | | — | | | | | | 633,333 | | | | | $ | 0.1485 | | | | | | — | | | | | $ | — | | | | | | — | | |
Forfeited
|
| | | | (654,167) | | | | | | — | | | | | $ | 0.1385 | | | | | | (250,000) | | | | | $ | 0.0690 | | | | | | (904,167) | | |
Repurchased
|
| | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | |
Outstanding, December 31, 2019
|
| | | | 2,445,833 | | | | | | 1,058,333 | | | | | $ | 0.1280 | | | | | | 1,625,000 | | | | | $ | 0.0417 | | | | | | 4,070,833 | | |
Granted
|
| | | | 600,000 | | | | | | — | | | | | $ | 0.4940 | | | | | | 950,000 | | | | | $ | 0.0363 | | | | | | 1,550,000 | | |
Vested
|
| | | | — | | | | | | 443,750 | | | | | $ | 0.3028 | | | | | | — | | | | | $ | — | | | | | | — | | |
Forfeited
|
| | | | — | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | |
Repurchased
|
| | | | (200,000) | | | | | | (200,000) | | | | | $ | 0.9000 | | | | | | — | | | | | $ | — | | | | | | (200,000) | | |
Outstanding, December 31, 2020
|
| | | | 2,845,833 | | | | | | 1,302,083 | | | | | $ | 0.4940 | | | | | | 2,575,000 | | | | | $ | 0.0363 | | | | | | 5,420,833 | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Net Loss Attributable to Controlling Interests
|
| | | $ | (43,801,295) | | | | | $ | (35,009,263) | | | | | $ | (41,074,505) | | |
Weighted Average Member Units
|
| | | | 24,602,085 | | | | | | 47,587,945 | | | | | | 65,833,962 | | |
Basic and Diluted Loss per Member Unit
|
| | | $ | (1.78) | | | | | $ | (0.74) | | | | | $ | (0.62) | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Class B-1 Unvested Units
|
| | | | 8,000,000 | | | | | | 6,000,000 | | | | | | 4,000,000 | | |
Class B-2 Unvested Units
|
| | | | 4,054,054 | | | | | | 4,054,054 | | | | | | 4,054,054 | | |
Class B-3 Unvested Units
|
| | | | 5,647,438 | | | | | | 5,647,438 | | | | | | 5,647,438 | | |
Class C Unvested Units
|
| | | | 2,050,000 | | | | | | 3,012,500 | | | | | | 4,118,750 | | |
Class D Warrants
|
| | | | — | | | | | | — | | | | | | 858,351 | | |
Total Units Excluded from Diluted EPS
|
| | | | 19,751,492 | | | | | | 18,713,992 | | | | | | 18,678,593 | | |
Year Ending December 31,
|
| |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Operating Lease Costs
|
| | | $ | 697,830 | | | | | $ | 1,592,665 | | | | | $ | 2,018,210 | | |
Year Ending December 31,
|
| |
2019*
|
| |
2020*
|
| ||||||
Weighted Average Remaining Lease Term (Years)
|
| | | | 4.83 | | | | | | 3.74 | | |
Weighted Average Discount Rate
|
| | | | 10.00% | | | | | | 10.30% | | |
Year Ending December 31,
|
| |
2019
|
| |
2020
|
| ||||||
2020
|
| | | $ | 1,620,600 | | | | | $ | — | | |
2021
|
| | | | 1,645,922 | | | | | | 2,174,095 | | |
2022
|
| | | | 1,536,612 | | | | | | 1,936,533 | | |
2023
|
| | | | 1,135,577 | | | | | | 1,191,604 | | |
2024
|
| | | | 883,851 | | | | | | 913,732 | | |
2025
|
| | | | 665,416 | | | | | | 696,194 | | |
2026
|
| | | | 137,919 | | | | | | 148,330 | | |
Total Payments for Operating Leases
|
| | | | 7,625,897 | | | | | | 7,060,488 | | |
Less: Interest
|
| | | | 1,599,266 | | | | | | 1,251,965 | | |
Present Value of Operating Lease Liabilities
|
| | | $ | 6,026,630 | | | | | $ | 5,808,523 | | |
| | |
2019
|
| |
2020
|
| ||||||
New Assets Obtained in Exchange for Operating Lease Liabilities
|
| | | $ | 478,815 | | | | | $ | 882,029 | | |
| | |
2019
|
| |
2020
|
| ||||||
Operating Cash Flows Paid for Operating Leases . . . . . . . . . . .
|
| | | $ | 1,505,313 | | | | | $ | 1,843,281 | | |
| | |
2019
|
| |
2020
|
| ||||||
Balance at Beginning of Year
|
| | | $ | 5,533,097 | | | | | $ | 14,399,768 | | |
Advanced Made During Year
|
| | | | 8,001,957 | | | | | | 3,167,858 | | |
Accrued Interest
|
| | | | 864,714 | | | | | | 2,057,465 | | |
Balance at End of Year
|
| | | $ | 14,399,768 | | | | | $ | 19,625,091 | | |
| | |
2019
|
| |
2020
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Cash
|
| | | $ | 350,446 | | | | | $ | 183,836 | | |
Client Fees and Insurance Receivable, net
|
| | | | 510,487 | | | | | | 335,358 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 107,020 | | | | | | 285,363 | | |
Property, Plant and Equipment, net
|
| | | | 13,109 | | | | | | 22,309 | | |
TOTAL ASSETS
|
| | | $ | 981,062 | | | | | $ | 826,866 | | |
LIABILITIES AND MEMBERS’ DEFICIT
|
| | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 317,158 | | | | | $ | 686,680 | | |
Accrued Payroll
|
| | | | 1,009,161 | | | | | | 1,019,940 | | |
Due to Consolidated Entities of P3
|
| | | | 13,535,053 | | | | | | 17,307,627 | | |
TOTAL LIABILITIES
|
| | | | 14,861,372 | | | | | | 19,014,247 | | |
MEMBERS’ DEFICIT
|
| | | | (13,880,310) | | | | | | (18,187,381) | | |
TOTAL LIABILITIES AND MEMBERS’ DEFICIT
|
| | | $ | 981,062 | | | | | $ | 826,866 | | |
| | |
2018
|
| |
2019
|
| |
2020
|
| |||||||||
Revenue
|
| | | $ | 639,635 | | | | | $ | 4,389,688 | | | | | $ | 7,611,427 | | |
Expenses
|
| | | | 6,612,353 | | | | | | 12,297,280 | | | | | | 11,918,498 | | |
Net Loss
|
| | | $ | (5,972,718) | | | | | $ | (7,907,592) | | | | | $ | (4,307,071) | | |