| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 3 | | | |
| | | | 6 | | | |
| | | | 42 | | | |
| | | | 43 | | | |
| | | | 44 | | | |
| | | | 45 | | | |
| | | | 53 | | | |
| | | | 80 | | | |
| | | | 99 | | | |
| | | | 104 | | | |
| | | | 110 | | | |
| | | | 121 | | | |
| | | | 126 | | | |
| | | | 133 | | | |
| | | | 145 | | | |
| | | | 147 | | | |
| | | | 147 | | | |
| | | | 147 | | | |
| | | | F-1 | | |
| | |
Historical
|
| | | | | | | | | | | | | ||||||||||||||||||||||
| | |
Successor
|
| | |
Predecessor
|
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||
| | |
P3 LLC
(From 12/3/2021 through 12/31/2021) |
| | |
P3 LLC
(From 1/1/2021 through 12/2/2021) |
| |
Foresight
(From 1/1/2021 through 12/2/2021) |
| |
Transaction
Accounting Adjustments |
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 57,225 | | | | | | $ | 567,735 | | | | | $ | — | | | | | $ | — | | | | | | | | | | | $ | 624,960 | | |
Other Patient Service Revenue
|
| | | | 1,538 | | | | | | | 10,867 | | | | | | — | | | | | | — | | | | | | | | | | | | 12,405 | | |
Total Revenues
|
| | | | 58,763 | | | | | | | 578,602 | | | | | | — | | | | | | — | | | | | | | | | | | | 637,365 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical Expenses
|
| | | | 66,877 | | | | | | | 592,465 | | | | |
|
—
|
| | | | | — | | | | | | | | | | | | 659,342 | | |
Premium Deficiency Reserve
|
| | | | 26,277 | | | | | | | 11,559 | | | | | | — | | | | | | — | | | | | | | | | | | | 37,836 | | |
General and administrative expenses
|
| | | | 16,983 | | | | | | | 100,243 | | | | | | 22,748 | | | | | | 15,625 | | | | |
|
(A)
|
| | | | | 155,599 | | |
Selling and Marketing expenses
|
| | | | 364 | | | | | | | 1,818 | | | | | | — | | | | | | — | | | | | | | | | | | | 2,182 | | |
Research and development expenses
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Amortization of Intangibles
|
| | | | 6,962 | | | | | | | 35 | | | | | | — | | | | | | 76,578 | | | | |
|
(B)
|
| | | | | 83,575 | | |
Depreciation expense
|
| | | | 188 | | | | | | | 1,540 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,728 | | |
Franchise tax expense
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Total operating expenses
|
| | | | 117,651 | | | | | | | 707,660 | | | | | | 22,748 | | | | | | 92,203 | | | | | | | | | | | | 940,262 | | |
Loss from operations
|
| | | | (58,888) | | | | | | $ | (129,058) | | | | | $ | (22,748) | | | | | | (92,203) | | | | | | | | | | | | (302,897) | | |
Change in fair value of warrant
liability |
| | | | — | | | | | | | — | | | | | | (2,074) | | | | | | — | | | | | | | | | | | | (2,074) | | |
Interest earned on marketable securities held in a Trust Account
|
| | | | — | | | | | | | — | | | | | | 17 | | | | | | — | | | | | | | | | | | | 17 | | |
Interest expense, net
|
| | | | (1,322) | | | | | | | (9,677) | | | | | | — | | | | | | — | | | | | | | | | | | | (10,999) | | |
Mark-to-Market of Stock Warrants
|
| | | | 2,272 | | | | | | | (7,665) | | | | | | — | | | | | | 7,665 | | | | |
|
(C)
|
| | | | | 2,272 | | |
Other income (expense), net
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Loss before income taxes
|
| | | | (57,938) | | | | | | | (146,400) | | | | | | (24,805) | | | | | | (84,538) | | | | | | | | | | | | (313,681) | | |
Provision for (benefit from) income
taxes |
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | |
Net loss
|
| | | | (57,938) | | | | | | | (146,400) | | | | | | (24,805) | | | | | | (84,538) | | | | | | | | | | | | (313,681) | | |
Net loss attributable to noncontrolling interest
|
| | | | (47,857) | | | | | | | — | | | | | | — | | | | | | (211,244) | | | | |
|
(D)
|
| | | | | (259,101) | | |
Net loss attributable to common stockholders
|
| | | $ | (10,081) | | | | | | $ | (146,400) | | | | | $ | (24,805) | | | | | $ | 126,706 | | | | | | | | | | | $ | (54,580) | | |
Loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Weighted average shares outstanding – basic
|
| | | | 41,579 | | | | | | | N/A | | | | | | 29,692 | | | | | | | | | | | | | | | | | | 41,579 | | |
Net loss per share – basic
|
| | | $ | (0.24) | | | | | | | N/A | | | | | $ | (0.84) | | | | | | | | | | | | | | | | | $ | (1.31) | | |
Weighted average shares outstanding – diluted
|
| | | | 41,579 | | | | | | | N/A | | | | | | 29,692 | | | | | | | | | | | | | | | | | | 41,579 | | |
Net loss per share – diluted
|
| | | $ | (0.24) | | | | | | | N/A | | | | | $ | (0.84) | | | | | | | | | | | | | | | | | $ | (1.31) | | |
| | |
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
December 31, 2021 |
| |||
Equity Consideration
|
| | | $ | 80,301 | | |
Fair Value of Noncontrolling Interest Consideration
|
| | | | 1,807,428 | | |
Stock Compensation Pre-combination Services
|
| | | | 26,313 | | |
Cash Consideration
|
| | | | 18,405 | | |
Payment of P3 Transaction Costs
|
| | | | 19,152 | | |
Total Purchase Consideration
|
| | | $ | 1,951,599 | | |
| | |
Weighted
Average Useful Life (Years) |
| |
Fair Value
|
| |
For the twelve
months ended December 31, 2021 |
| |||||||||
Trademarks
|
| | | | 10 | | | | |
$
|
147,700
|
| | | |
$
|
14,770
|
| |
Customer relationships
|
| | | | 10 | | | | | | 684,000 | | | | | | 68,400 | | |
Provider network
|
| | | | 10 | | | | | | 3,700 | | | | | | 370 | | |
Pro forma amortization expenses
|
| | | | | | | | | $ | 835,400 | | | | | $ | 83,540 | | |
Less: Actual amortization expenses recorded
|
| | | | | | | | | | | | | | | | 6,962 | | |
Pro forma adjustment
|
| | | | | | | | | | | | | | | $ | 76,578 | | |
| | |
Year Ended
December 31, 2021 |
| |||
Net Loss Attributable to Controlling Interest (in thousands)
|
| | | $ | (54,580) | | |
Weighted Average Shares Outstanding – Basic and Dilutive
|
| | | | 41,578,890 | | |
Loss Per Share – Basic and Dilutive
|
| | | $ | (1.31) | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| |
December 31,
2021 |
| |
June 30,
2022 |
| |
CAGR
|
| |||||||||||||||
At-risk Medicare Advantage Members
|
| | | | 19,700 | | | | | | 50,600 | | | | | | 67,000 | | | | | | 101,700 | | | | | | 82% | | |
Year-over-year % change
|
| | | | 89% | | | | | | 157% | | | | | | 32% | | | | | | 73% | | | | | | | | |
| | |
December 31,
2019 |
| |
December 31,
2020 |
| |
December 31,
2021 |
| |
June 30,
2022 |
| ||||||||||||
At-risk members
|
| | | | 19,700 | | | | | | 50,600 | | | | | | 67,000 | | | | | | 101,700 | | |
Affiliate PCPs
|
| | | | 1,000 | | | | | | 1,500 | | | | | | 2,100 | | | | | | 2,600 | | |
| | |
Successor
|
| | |
Predecessor
|
| |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||
| | |
Three
Months Ended |
| |
% of
Revenue |
| | |
Three Months
Ended |
| |
% of Revenue
|
| |
Six Months
Ended |
| |
% of
Revenue |
| | |
Six Months
Ended |
| |
% of
Revenue |
| ||||||||||||||||||||||||
| | |
June 30, 2022
|
| | |
June 30, 2021
|
| |
June 30, 2022
|
| | |
June 30, 2021
|
| ||||||||||||||||||||||||||||||||||||
Operating Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 267,102 | | | | | | 99% | | | | | | $ | 141,561 | | | | | | 98% | | | | | $ | 536,787 | | | | | | 99% | | | | | | $ | 290,525 | | | | | | 98% | | |
Other Patient Service Revenue
|
| | | | 2,352 | | | | | | 1% | | | | | | | 3,026 | | | | | | 2% | | | | | | 6,211 | | | | | | 1% | | | | | | | 5,359 | | | | | | 2% | | |
Total Operating Revenue
|
| | | | 269,454 | | | | | | 100% | | | | | | | 144,587 | | | | | | 100% | | | | | | 542,998 | | | | | | 100% | | | | | | | 295,884 | | | | | | 100% | | |
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical Expenses
|
| | | | 267,448 | | | | | | 99% | | | | | | | 150,381 | | | | | | 104% | | | | | | 533,269 | | | | | | 98% | | | | | | | 297,005 | | | | | | 100% | | |
Premium Deficiency Reserve
|
| | | | (1,490) | | | | | | (1)% | | | | | | | 1,000 | | | | | | 1% | | | | | | (2,814) | | | | | | (1)% | | | | | | | 3,000 | | | | | | 1% | | |
Corporate, General and Administrative Expenses
|
| | | | 41,099 | | | | | | 15% | | | | | | | 18,390 | | | | | | 13% | | | | | | 79,697 | | | | | | 15% | | | | | | | 33,449 | | | | | | 11% | | |
Sales and Marketing Expenses
|
| | | | 1,408 | | | | | | 1% | | | | | | | 357 | | | | | | 0% | | | | | | 2,273 | | | | | | 0% | | | | | | | 627 | | | | | | 0% | | |
Goodwill impairment
|
| | | | 851,456 | | | | | | 316% | | | | | | | — | | | | | | 0% | | | | | | 851,456 | | | | | | 157% | | | | | | | — | | | | | | 0% | | |
Depreciation and Amortization
|
| | | | 21,720 | | | | | | 8% | | | | | | | 430 | | | | | | 0% | | | | | | 43,472 | | | | | | 8% | | | | | | | 762 | | | | | | 0% | | |
Total Operating Expenses
|
| | | | 1,181,641 | | | | | | 438% | | | | | | | 170,558 | | | | | | 118% | | | | | | 1,507,353 | | | | | | 277% | | | | | | | 334,843 | | | | | | 112% | | |
Operating Loss
|
| | | | (912,187) | | | | | | (338)% | | | | | | | (25,971) | | | | | | (18)% | | | | | | (964,355) | | | | | | (177)% | | | | | | | (38,959) | | | | | | (12)% | | |
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense, net
|
| | | | (2,734) | | | | | | (1)% | | | | | | | (2,370) | | | | | | (2)% | | | | | | (5,495) | | | | | | (1)% | | | | | | | (4,494) | | | | | | (2)% | | |
Mark-to-Market of Stock Warrants
|
| | | | 11,815 | | | | | | 4% | | | | | | | (1,123) | | | | | | (1)% | | | | | | 5,954 | | | | | | 1% | | | | | | | (10,662) | | | | | | (4)% | | |
Other
|
| | | | — | | | | | | | | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | | — | | | | | | | | |
Total Other Income (Expense)
|
| | | | 9,081 | | | | | | 3% | | | | | | | (3,493) | | | | | | (3)% | | | | | | 459 | | | | | | 0% | | | | | | | (15,156) | | | | | | (6)% | | |
Loss Before Income Taxes
|
| | | | (903,106) | | | | | | (335)% | | | | | | | (29,464) | | | | | | (21)% | | | | | | (963,896) | | | | | | (177)% | | | | | | | (54,115) | | | | | | (18)% | | |
Provision For Income Taxes
|
| | | | — | | | | | | 0% | | | | | | | — | | | | | | 0% | | | | | | — | | | | | | 0% | | | | | | | — | | | | | | 0% | | |
Net Loss
|
| | | | (903,106) | | | | | | (335)% | | | | | | | (29,464) | | | | | | (21)% | | | | | | (963,896) | | | | | | (177)% | | | | | | | (54,115) | | | | | | (18)% | | |
Less Net Loss Attributable to Redeemable Non-Controlling Interests
|
| | | | (748,756) | | | | | | (278)% | | | | | | | — | | | | | | 0% | | | | | | (798,969) | | | | | | (147)% | | | | | | | — | | | | | | 0% | | |
Net Loss Attributable to Controlling Interests
|
| | | $ | (154,350) | | | | | | (57)% | | | | | | $ | (29,464) | | | | | | (21)% | | | | | $ | (164,927) | | | | | | (30)% | | | | | | $ | (54,115) | | | | | | (18)% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||
($s in thousands)
|
| |
December 3, 2021
through December 31, 2021 |
| |
% of
Revenue |
| | |
January 1, 2021
through December 2, 2021 |
| |
% of
Revenue |
| |
Year Ended
December 31, 2020 |
| |
% of
Revenue |
| |
Year Ended
December 31, 2019 |
| |
% of
Revenue |
| ||||||||||||||||||||||||
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 57,225 | | | | | | 97% | | | | | | $ | 567,735 | | | | | | 98% | | | | | $ | 480,740 | | | | | | 98% | | | | | $ | 139,333 | | | | | | 96% | | |
Other patient service revenue
|
| | | | 1,538 | | | | | | 3% | | | | | | | 10,867 | | | | | | 2% | | | | | | 10,324 | | | | | | 2% | | | | | | 6,149 | | | | | | 4% | | |
Total revenue
|
| | | | 58,763 | | | | | | 100% | | | | | | | 578,602 | | | | | | 100% | | | | | | 491,064 | | | | | | 100% | | | | | | 145,482 | | | | | | 100% | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | | 66,877 | | | | | | 114% | | | | | | | 592,465 | | | | | | 102% | | | | | | 484,502 | | | | | | 99% | | | | | | 141,030 | | | | | | 97% | | |
Premium deficiency reserve
|
| | | | 26,277 | | | | | | 45% | | | | | | | 11,559 | | | | | | 2% | | | | | | (20,539) | | | | | | (4)% | | | | | | 6,364 | | | | | | 4% | | |
Corporate, general & administrative expenses
|
| | | | 16,983 | | | | | | 29% | | | | | | | 100,243 | | | | | | 17% | | | | | | 53,390 | | | | | | 11% | | | | | | 36,423 | | | | | | 25% | | |
Sales and marketing expense
|
| | | | 364 | | | | | | 1% | | | | | | | 1,818 | | | | | | —% | | | | | | 1,503 | | | | | | —% | | | | | | 802 | | | | | | 1% | | |
Amortization of intangible
assets |
| | | | 6,962 | | | | | | 12% | | | | | | | 35 | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Depreciation expense
|
| | | | 188 | | | | | | —% | | | | | | | 1,540 | | | | | | —% | | | | | | 795 | | | | | | —% | | | | | | 399 | | | | | | —% | | |
Total operating expenses
|
| | | | 117,651 | | | | | | 201% | | | | | | | 707,660 | | | | | | 121% | | | | | | 519,651 | | | | | | 106% | | | | | | 185,018 | | | | | | 127% | | |
Operating loss
|
| | | | (58,888) | | | | | | (101)% | | | | | | | (129,058) | | | | | | (21)% | | | | | | (28,587) | | | | | | (6)% | | | | | | (39,536) | | | | | | (27)% | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (1,322) | | | | | | (2)% | | | | | | | (9,677) | | | | | | (2)% | | | | | | (2,533) | | | | | | (1)% | | | | | | (2,534) | | | | | | (2)% | | |
Mark-to-market of stock warrants
|
| | | | 2,272 | | | | | | 4% | | | | | | | (7,665) | | | | | | (1)% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Other
|
| | | | — | | | | | | —% | | | | | | | — | | | | | | —% | | | | | | (291) | | | | | | —% | | | | | | 98 | | | | | | —% | | |
Total other income (expense)
|
| | | | 950 | | | | | | 2% | | | | | | | (17,342) | | | | | | (3)% | | | | | | (2,824) | | | | | | (1)% | | | | | | (2,436) | | | | | | (2)% | | |
Net loss before income taxes
|
| | | | (57,938) | | | | | | (99)% | | | | | | | (146,400) | | | | | | (24)% | | | | | | (31,411) | | | | | | (7)% | | | | | | (41,972) | | | | | | (29)% | | |
Provision for income taxes
|
| | | | — | | | | | | —% | | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Net loss
|
| | | | (57,938) | | | | | | (99)% | | | | | | | (146,400) | | | | | | (24)% | | | | | | (31,411) | | | | | | (7)% | | | | | | (41,972) | | | | | | (29)% | | |
Net loss attributable to non-controlling interests
|
| | | | (47,857) | | | | | | (81)% | | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Net loss attributable to controlling
interests |
| | | $ | (10,081) | | | | | | (18)% | | | | | | $ | (146,400) | | | | | | (24)% | | | | | $ | (31,411) | | | | | | (7)% | | | | | $ | (41,972) | | | | | | (29)% | | |
| | |
Successor
|
| |
Predecessor
|
| |
Successor
|
| |
Predecessor
|
| ||||||||||||
($s in thousands)
|
| |
Three Months
Ended June 30, 2022 (Unaudited) |
| |
Three Months
Ended June 30, 2021 (Unaudited) |
| |
Six Months
Ended June 30, 2022 (Unaudited) |
| |
Six Months
Ended June 30, 2021 (Unaudited) |
| ||||||||||||
Net loss
|
| | | $ | (903,106) | | | | | $ | (29,464) | | | | | $ | (963,896) | | | | | $ | (54,115) | | |
Adjustments to net loss
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | 2,734 | | | | | | 2,370 | | | | | | 5,495 | | | | | | 4,494 | | |
Depreciation and amortization expense
|
| | | | 21,720 | | | | | | 430 | | | | | | 43,472 | | | | | | 762 | | |
Goodwill impairment
|
| | | | 851,456 | | | | | | — | | | | | | 851,456 | | | | | | — | | |
Mark-to-market warrants
|
| | | | (11,815) | | | | | | 1,123 | | | | | | (5,954) | | | | | | 10,662 | | |
Premium deficiency reserve
|
| | | | (1,490) | | | | | | 1,000 | | | | | | (2,814) | | | | | | 3,000 | | |
Transaction expense, Business Combinations
|
| | | | 1,034 | | | | | | — | | | | | | 2,136 | | | | | | — | | |
Transaction related litigation expense
|
| | | | 1,071 | | | | | | — | | | | | | 1,071 | | | | | | — | | |
Transaction bonuses
|
| | | | 5,905 | | | | | | — | | | | | | 5,905 | | | | | | — | | |
Stock-based compensation
expense |
| | | | 3,716 | | | | | | 563 | | | | | | 15,427 | | | | | | 1,024 | | |
Other
|
| | | | 109 | | | | | | — | | | | | | 109 | | | | | | — | | |
Total adjustments to net loss
|
| | | | 874,440 | | | | | | 5,486 | | | | | | 916,303 | | | | | | 19,942 | | |
Adjusted EBITDA loss
|
| | | $ | (28,666) | | | | | $ | (23,978) | | | | | $ | (47,593) | | | | | $ | (34,173) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
($s in thousands)
|
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
2020
|
| |||||||||
Net loss
|
| | | $ | (57,938) | | | | | | $ | (146,400) | | | | | $ | (31,412) | | |
Interest expense, net
|
| | | | 1,322 | | | | | | | 9,677 | | | | | | 2,533 | | |
Certain non-income related taxes
|
| | | | — | | | | | | | — | | | | | | 148 | | |
Amortization expense
|
| | | | 6,962 | | | | | | | 34 | | | | | | — | | |
Depreciation expense
|
| | | | 188 | | | | | | | 1,540 | | | | | | 795 | | |
Mark-to-market of stock warrants
|
| | | | (2,272) | | | | | | | 7,665 | | | | | | — | | |
Premium deficiency reserve
|
| | | | 26,277 | | | | | | | 11,559 | | | | | | (20,539) | | |
Transaction expense, Business Combinations
|
| | | | — | | | | | | | 29,641 | | | | | | — | | |
Transaction related litigation expense
|
| | | | — | | | | | | | 7,922 | | | | | | — | | |
Stock-based compensation
|
| | | | 4,635 | | | | | | | 3,701 | | | | | | 447 | | |
Adjusted EBITDA (loss)
|
| | | $ | (20,826) | | | | | | $ | (74,661) | | | | | $ | (48,028) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
($s in thousands)
|
| |
Six Months
Ended June 30, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
Six Months
Ended June 30, 2021 |
| |
January 1, 2021
through December 2, 2021 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| ||||||||||||||||||
Net cash used in operating
activities |
| | | $ | (73,088) | | | | | $ | (15,342) | | | | | | | (34,132) | | | | | $ | (51,129) | | | | | $ | (24,596) | | | | | $ | (28,287) | | |
Net cash used in investing
activities |
| | | | (1,401) | | | | | | (47,856) | | | | | | | (1,738) | | | | | | (8,209) | | | | | | (3,166) | | | | | | (3,857) | | |
Net cash (used) provided by financing activities
|
| | | | (2,446) | | | | | | 198,677 | | | | | | | 12,514 | | | | | | 24,790 | | | | | | 34,760 | | | | | | 63,620 | | |
Net change in cash
|
| | | | (76,935) | | | | | | 135,479 | | | | | | | (23,356) | | | | | | (34,548) | | | | | | 6,998 | | | | | | 31,476 | | |
Cash at beginning of year/period
|
| | | | 140,834 | | | | | | 5,355 | | | | | | | 39,903 | | | | | | 39,903 | | | | | | 32,905 | | | | | | 1,429 | | |
Cash at end of
year/period |
| | | $ | 63,899 | | | | | $ | 140,834 | | | | | | | 16,547 | | | | | $ | 5,355 | | | | | $ | 39,903 | | | | | $ | 32,905 | | |
| | | | | | | | |
Payments due by Period
|
| |||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 – 3
years |
| |
3 – 5
years |
| |
More than
5 years |
| |||||||||||||||
Unpaid claims
|
| | | $ | 139,322 | | | | | $ | 139,322 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Short-term debt
|
| | | | 1,178 | | | | | | 1,178 | | | | | | — | | | | | | — | | | | | | — | | |
Term loan
|
| | | | 65,000 | | | | | | — | | | | | | — | | | | | | 65,000 | | | | | | — | | |
Unsecured debt
|
| | | | 15,000 | | | | | | — | | | | | | — | | | | | | 15,000 | | | | | | — | | |
Lease obligation
|
| | | | 10,909 | | | | | | 343 | | | | | | 3,949 | | | | | | 3,372 | | | | | | 3,245 | | |
Other
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 231,409 | | | | | $ | 140,843 | | | | | $ | 3,949 | | | | | $ | 83,372 | | | | | $ | 3,245 | | |
| | | | | | | | |
Payments due by Period
|
| |||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 – 3
years |
| |
3 – 5
years |
| |
More than
5 years |
| |||||||||||||||
Unpaid claims
|
| | | $ | 101,958,324 | | | | | $ | 101,958,324 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Short-term debt
|
| | | | 3,578,561 | | | | | | 3,578,561 | | | | | | — | | | | | | — | | | | | | — | | |
Term loan
|
| | | | 65,000,000 | | | | | | — | | | | | | — | | | | | | 65,000,000 | | | | | | — | | |
Unsecured debt
|
| | | | 15,000,000 | | | | | | — | | | | | | — | | | | | | 15,000,000 | | | | | | — | | |
Operating lease obligations
|
| | | | 8,384,118 | | | | | | 2,170,108 | | | | | | 2,881,667 | | | | | | 1,885,211 | | | | | | 1,447,132 | | |
Current portion of long-term debt
|
| | | | 46,101 | | | | | | 46,101 | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | 193,967,104 | | | | | $ | 107,753,094 | | | | | $ | 2,881,667 | | | | | $ | 81,885,211 | | | | | $ | 1,447,132 | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Sherif Abdou, M.D. | | |
62
|
| |
Chief Executive Officer, Director and Co-Founder
|
|
Amir Bacchus, M.D. | | |
58
|
| | Chief Medical Officer, Director and Co-Founder | |
Erin Darakjian | | |
41
|
| | Interim Chief Financial Officer | |
Non-Employee Directors | | | | | | | |
Mark Thierer | | |
62
|
| | Chairman of the Board | |
Greg Wasson | | |
63
|
| | Director | |
Lawrence B. Leisure | | |
72
|
| | Director | |
Mary Tolan | | |
62
|
| | Director | |
Greg Kazarian | | |
60
|
| | Director | |
Thomas E. Price, M.D. | | |
68
|
| | Director | |
Jeffrey G. Park | | |
50
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock Awards
($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
Sherif Abdou
Chief Executive Officer |
| | | | 2021 | | | | | | 750,000 | | | | | | 750,000 | | | | | | 81,081(4) | | | | | | 2,824 | | | | | | 1,583,905 | | |
| | | 2020 | | | | | | 743,075 | | | | | | 750,000 | | | | | | | | | | | | 3,160 | | | | | | 1,496,235 | | | ||
Amir Bacchus
Chief Medical Officer |
| | | | 2021 | | | | | | 500,000 | | | | | | 500,000 | | | | | | 56,474(4) | | | | | | 1,927 | | | | | | 1,058,401 | | |
| | | 2020 | | | | | | 514,615 | | | | | | 500,000 | | | | | | | | | | | | 1,615 | | | | | | 1,016,230 | | | ||
Eric Atkins
Former Chief Financial Officer |
| | | | 2021 | | | | | | 350,000 | | | | | | 175,000 | | | | | | 1,019,315 | | | | | | 538 | | | | | | 1,544,853 | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market Value of
Shares or Units of Stock That Have Not Vested ($)(1) |
| ||||||
Sherif Abdou
|
| | | | — | | | | | | — | | |
Amir Bacchus
|
| | | | — | | | | | | — | | |
Eric Atkins
|
| | | | 203,160 (2) | | | | | | 1,430,246 | | |
| | |
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(6)
|
| | | | — | | | | | | — | | | | | | 1,177,659 | | | | | | * | | | | | | * | | |
Jeffrey Park
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Eric Atkins(7)
|
| | | | — | | | | | | — | | | | | | 450,517 | | | | | | * | | | | | | * | | |
All Directors and Executive Officers of post-combination Company as a group (9 individuals)(8)
|
| | | | — | | | | | | — | | | | | | 49,782,475 | | | | | | 24.6% | | | | | | 20.4% | | |
Five Percent Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chicago Pacific Founders(9)
|
| | | | 8,732,517 | | | | | | 21.0% | | | | | | 91,269,317 | | | | | | 45.2% | | | | | | 41.1% | | |
Hudson Vegas Investment SPV, LLC(10)
|
| | | | — | | | | | | — | | | | | | 43,974,331 | | | | | | 21.8% | | | | | | 18.1% | | |
FMR LLC(11)
|
| | | | 10,120,307 | | | | | | 24.3% | | | | | | — | | | | | | — | | | | | | 4.2% | | |
Foresight Sponsor Group, LLC(12)
|
| | | | 7,753,525 | | | | | | 18.6% | | | | | | — | | | | | | — | | | | | | 3.2% | | |
Leavitt Equity Partners II, L.P.(13)
|
| | | | — | | | | | | — | | | | | | 7,505,383 | | | | | | 3.7% | | | | | | 3.1% | | |
Ameriprise Financial, Inc.(14)
|
| | | | 4,200,863 | | | | | | 10.1% | | | | | | — | | | | | | — | | | | | | 1.7% | | |
LMR Partners LLP(15)
|
| | | | 2,463,719 | | | | | | 5.9% | | | | | | — | | | | | | — | | | | | | 1.0% | | |
The Vanguard Group(16)
|
| | | | 2,140,558 | | | | | | 5.1% | | | | | | — | | | | | | — | | | | | | 0.9% | | |
| | |
Shares Beneficially Owned
Prior to Offering |
| |
Number of Shares
Being Offered |
| |
Shares Beneficially Owned
After the Offering |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number(1)
|
| |
Percentage(1)
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
Amir Bacchus(2)
|
| | | | 18,790,658 | | | | | | 7.7% | | | | | | 18,790,658 | | | | | | — | | | | | | — | | |
Auveek Pat Basu(3)
|
| | | | 343,482 | | | | | | * | | | | | | 343,482 | | | | | | — | | | | | | — | | |
Brian Gamache
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Columbia Acorn Fund(4)
|
| | | | 2,500,000 | | | | | | 1.0% | | | | | | 2,500,000 | | | | | | — | | | | | | — | | |
CRG Partners IV L.P.(5)
|
| | | | 399,014 | | | | | | * | | | | | | 399,014 | | | | | | — | | | | | | — | | |
CRG Partners IV – Cayman Levered L.P.(5)
|
| | | | 400,388 | | | | | | * | | | | | | 400,388 | | | | | | — | | | | | | — | | |
CRG Partners IV – Parallel Fund “C” (Cayman) L.P.(5)
|
| | | | 794,790 | | | | | | * | | | | | | 794,790 | | | | | | — | | | | | | — | | |
David Kahan(6)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | — | | | | | | — | | |
David Yarger(7)
|
| | | | 207,977 | | | | | | * | | | | | | 207,907 | | | | | | 70 | | | | | | * | | |
Donald Trexler(8)
|
| | | | 146,679 | | | | | | * | | | | | | 146,679 | | | | | | — | | | | | | — | | |
Entities affiliated with Chicago Pacific Founders(9)
|
| | | | 100,071,872 | | | | | | 41.1% | | | | | | 100,071,872 | | | | | | — | | | | | | — | | |
Entities affiliated with Fidelity(10)
|
| | | | 10,120,307 | | | | | | 4.2% | | | | | | 10,120,307 | | | | | | — | | | | | | — | | |
Entities affiliated with Janus Henderson Investors US LLC(11)
|
| | | | 6,622,900 | | | | | | 2.7% | | | | | | 6,622,900 | | | | | | — | | | | | | — | | |
Entities affiliated with Nicholas Investment Partners, LP(12)
|
| | | | 1,623,156 | | | | | | * | | | | | | 750,000 | | | | | | 873,156 | | | | | | * | | |
Eric Atkins(13)
|
| | | | 450,517 | | | | | | * | | | | | | 450,517 | | | | | | — | | | | | | — | | |
FA Co-Investment LLC(14)
|
| | | | 1,049,954 | | | | | | * | | | | | | 1,049,954 | | | | | | — | | | | | | — | | |
Foresight Sponsor Group, LLC(15)
|
| | | | 7,753,525 | | | | | | 3.2% | | | | | | 7,753,525 | | | | | | — | | | | | | — | | |
Gary Garrett(16)
|
| | | | 588,828 | | | | | | * | | | | | | 588,828 | | | | | | — | | | | | | — | | |
Greg Kazarian(17)
|
| | | | 1,177,659 | | | | | | * | | | | | | 1,177,659 | | | | | | — | | | | | | — | | |
Hartley White(18)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | — | | | | | | — | | |
Hudson Vegas Investment SPV, LLC(19)
|
| | | | 43,974,331 | | | | | | 18.1% | | | | | | 43,974,331 | | | | | | — | | | | | | — | | |
Janine Stoop(20)
|
| | | | 20,790 | | | | | | * | | | | | | 20,790 | | | | | | — | | | | | | — | | |
Jessica Puathasnanon(21)
|
| | | | 83,162 | | | | | | * | | | | | | 83,162 | | | | | | — | | | | | | — | | |
John Svoboda
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Leavitt Equity Partners II, L.P.(22)
|
| | | | 7,505,383 | | | | | | 3.1% | | | | | | 7,505,383 | | | | | | — | | | | | | — | | |
Lorie Glisson(23)
|
| | | | 2,355,319 | | | | | | * | | | | | | 2,355,319 | | | | | | — | | | | | | — | | |
Maria Nutile(24)
|
| | | | 20,790 | | | | | | * | | | | | | 20,790 | | | | | | — | | | | | | — | | |
Mark El-Tawil(25)
|
| | | | 103,953 | | | | | | * | | | | | | 103,953 | | | | | | — | | | | | | — | | |
Michelle Ross(26)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | — | | | | | | — | | |
Patti Berry(27)
|
| | | | 235,531 | | | | | | * | | | | | | 235,531 | | | | | | — | | | | | | — | | |
Rebecca Lindy(28)
|
| | | | 209,543 | | | | | | * | | | | | | 209,543 | | | | | | — | | | | | | — | | |
Robert Zimmerman
|
| | | | 25,000 | | | | | | * | | | | | | 25,000 | | | | | | — | | | | | | — | | |
Salvatore Lento(29)
|
| | | | 41,581 | | | | | | * | | | | | | 41,581 | | | | | | — | | | | | | — | | |
| | |
Shares Beneficially Owned
Prior to Offering |
| |
Number of Shares
Being Offered |
| |
Shares Beneficially
Owned After the Offering |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number(1)
|
| |
Percentage(1)
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
Sarah Bussmann(30)
|
| | | | 207,906 | | | | | | * | | | | | | 207,906 | | | | | | — | | | | | | — | | |
Sherif Abdou(31)
|
| | | | 28,185,982 | | | | | | 11.6% | | | | | | 28,185,982 | | | | | | — | | | | | | — | | |
Stuart Levine(32)
|
| | | | 523,858 | | | | | | * | | | | | | 523,858 | | | | | | — | | | | | | — | | |
Thomas Conjurski(33)
|
| | | | 207,907 | | | | | | * | | | | | | 207,907 | | | | | | — | | | | | | — | | |
Thomas Price(34)
|
| | | | 1,177,659 | | | | | | * | | | | | | 1,177,659 | | | | | | — | | | | | | — | | |
Todd Lefkowitz(35)
|
| | | | 2,546,141 | | | | | | 1.0% | | | | | | 2,546,141 | | | | | | — | | | | | | — | | |
Unmesh Srivastava(36)
|
| | | | 588,828 | | | | | | * | | | | | | 588,828 | | | | | | — | | | | | | — | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Warrants to be Sold in
the Offering |
| |
Beneficial
Ownership After the Offering |
| |||||||||||||||||||||||||||
Name of Selling Holder
|
| |
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)
|
| | | | 39,829 | | | | | | * | | | | | | 39,829 | | | | | | * | | | | | | — | | | | | | — | | |
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 | | |
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
|
| |||||||||||||||||||||||||||||
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 | | |
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 | | |
| | |
Page
|
| |||
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | |
| | |
Page
|
| |||
| | | | F-24 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-29 | | | |
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | | |
| | | | F-72 | | |
| | |
Page(s)
|
|
| | | ||
Financial Statements: | | | | |
| | | ||
| | | ||
| | | ||
| | | ||
| | |
| | |
December 2,
2021 |
| |
December 31,
2020 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 100,935 | | | | | $ | 179,512 | | |
Prepaid expenses
|
| | | | 355,188 | | | | | | — | | |
Total Current Assets
|
| | | | 456,123 | | | | | | 179,512 | | |
Deferred offering costs
|
| | | | — | | | | | | 215,448 | | |
Cash and securities held in Trust Account
|
| | | | 316,267,136 | | | | | | — | | |
Total Assets
|
| | | $ | 316,723,259 | | | | | $ | 394,960 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | |
Accrued expenses
|
| | | $ | 21,284,300 | | | | | $ | 2,286 | | |
Accrued offering costs
|
| | | | 15,450 | | | | | | 94,960 | | |
Advance from related parties
|
| | | | 150,000 | | | | | | — | | |
Promissory note – related party
|
| | | | — | | | | | | 275,000 | | |
Total Current Liabilities
|
| | | | 21,449,750 | | | | | | 372,246 | | |
Warrant liabilities
|
| | | | 13,213,259 | | | | | | — | | |
Total Liabilities
|
| | | | 34,663,009 | | | | | | 372,246 | | |
Commitments (Note 6) | | | | | | | | | | | | | |
Class A common stock subject to possible redemption, 31,625,000 and no
shares at redemption value as of December 2, 2021 and December 31, 2020, respectively |
| | |
|
316,250,000
|
| | | |
|
—
|
| |
Stockholders’ (Deficit) Equity | | | | | | | | | | | | | |
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; 8,738,750 shares issued and outstanding as of December 2, 2021 and December 31, 2020, excluding shares subject to redemption
|
| | | | 874 | | | | | | — | | |
Class B common shares, $0.0001 par value; 20,000,000 shares authorized; 7,906,250 shares issued and outstanding as of December 2, 2021 and December 31, 2020
|
| | | | — | | | | | | 791 | | |
Additional paid-in capital
|
| | | | — | | | | | | 24,209 | | |
Accumulated deficit
|
| | | | (34,190,624) | | | | | | (2,286) | | |
Total Stockholders’ (Deficit) Equity
|
| | | | (34,189,750) | | | | | | 22,714 | | |
Total Liabilities, Redeemable Shares and Stockholders’ Equity
|
| | | $ | 316,723,259 | | | | | $ | 394,960 | | |
| | |
For the
Period from January 1, 2021 through December 2, 2021 |
| |
For the
Period from August 20, 2020 (Inception) through December 31, 2020 |
| ||||||
General and administrative expenses
|
| | | $ | 22,747,817 | | | | | $ | 2,286 | | |
Loss from operations
|
| | | | (22,747,817) | | | | | | (2,286) | | |
Other income (expense): | | | | | | | | | | | | | |
Interest income
|
| | | | 24 | | | | | | — | | |
Interest earned on marketable securities held in Trust Account
|
| | | | 17,136 | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | (2,074,467) | | | | | | — | | |
Other income
|
| | | | 2,057,307 | | | | | | — | | |
Net loss
|
| | | $ | (24,805,124) | | | | | $ | (2,286) | | |
Basic and diluted weighted average shares outstanding of Class A common stock
|
| | | | 29,692,013 | | | | | | — | | |
Basic and diluted net loss per share, Class A Common stock
|
| | | $ | (0.84) | | | | | $ | — | | |
Basic and diluted weighted average shares outstanding of Class B common stock
|
| | | | — | | | | | | 6,875,000 | | |
Basic and diluted net loss per share, Class B Common stock
|
| | | $ | — | | | | | $ | — | | |
| | |
Class A Common
Stock subject to possible redemption |
| |
Class B
Common Stock |
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance – August 20, 2020 (inception)
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Issuance of Class B common stock to Sponsor
|
| | | | — | | | | | | — | | | | | | 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 | | |
Accretion for Class A common stock 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 | | |
October 4, 2021 Class B conversion
|
| | | | 7,906,250 | | | | | | 791 | | | | | | (7,906,250) | | | | | | (791) | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,805,124) | | | | | | (24,805,124) | | |
Balance – December 2, 2021
|
| | | | 8,738,750 | | | | | $ | 874 | | | | |
|
—
|
| | | | $ | — | | | | | $ | — | | | | | $ | (34,190,624) | | | | | $ | (34,189,750) | | |
| | |
For the
Period from January 1, 2021 through December 2, 2021 |
| |
For the
Period from August 20, 2020 (Inception) through December 31, 2020 |
| ||||||
Cash Flows from Operating Activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (24,805,124) | | | | | $ | (2,286) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | |
Interest earned on marketable securities held in Trust Account
|
| | | | (17,136) | | | | | | — | | |
Change in fair value of warrant liabilities
|
| | | | 2,074,467 | | | | | | — | | |
Transaction costs incurred in connection with IPO
|
| | | | 234,419 | | | | | | — | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Prepaid expenses
|
| | | | (355,188) | | | | | | — | | |
Accounts payable and accrued expenses
|
| | | | 21,282,014 | | | | | | 2,286 | | |
Net cash used in operating activities
|
| | |
|
(1,586,548)
|
| | | | | — | | |
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 issuance of Class B common stock to Sponsor
|
| | | | — | | | | | | 25,000 | | |
Proceeds from sale of Units, net of underwriting discounts paid
|
| | | | 309,924,999 | | | | | | — | | |
Proceeds from sale of Private Placements Warrants
|
| | | | 8,325,000 | | | | | | — | | |
Proceeds from convertible promissory note – related party
|
| | | | — | | | | | | 275,000 | | |
Advances from related party
|
| | | | 150,000 | | | | | | — | | |
Repayment of convertible promissory note – related party
|
| | | | (275,000) | | | | | | — | | |
Payment of offering costs
|
| | | | (367,028) | | | | | | (120,488) | | |
Net cash provided by financing activities
|
| | | | 317,757,971 | | | | | | 179,512 | | |
Net (Decrease) Increase in Cash
|
| | | | (78,577) | | | | | | 179,512 | | |
Cash – Beginning
|
| | | | 179,512 | | | | | | — | | |
Cash – Ending | | | | $ | 100,935 | | | | | $ | 179,512 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Offering costs included in accrued offering cost
|
| | | $ | 15,450 | | | | | $ | 94,960 | | |
Initial classification of Class A common stock subject to possible redemption
|
| | | $ | 316,250,000 | | | | | $ | — | | |
| | |
For the Period from
January 1, 2021 through December 2, 2021 |
| |
For the Period from
August 20, 2020 (Inception) through December 31, 2020 |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||
Basic and diluted net loss per common stock | | | | | | | | | | | | | | | | | | | | | | | | | |
Numerator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Allocation of net loss, as adjusted
|
| | | $ | (24,805,124) | | | | | $ | — | | | | | $ | — | | | | | $ | (2,286) | | |
Denominator: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted weighted average stock outstanding
|
| | | | 29,692,013 | | | | | | — | | | | | | — | | | | | | 6,875,000 | | |
Basic and diluted net loss per common stock
|
| | | $ | (0.84) | | | | | $ | — | | | | | $ | — | | | | | $ | (0.00) | | |
| | |
December 2,
2021 |
| |
December 31,
2020 |
| ||||||
Deferred tax assets
|
| | | | | | | | | | | | |
Net operating loss carryforward
|
| | | $ | 38,800 | | | | | $ | 480 | | |
Startup/Organization Expenses
|
| | | | 4,728,629 | | | | | | — | | |
Total deferred tax assets, net
|
| | | | 4,767,429 | | | | | | 480 | | |
Valuation Allowance
|
| | | | (4,767,429) | | | | | | (480) | | |
Deferred tax assets, net of valuation allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
For the period from
January 1, 2021 through December 2, 2021 |
| |
For the period from
August 20, 2020 (inception) through December 31, 2020 |
| ||||||
Federal
|
| | | | | | | | | | | | |
Current
|
| | | $ | — | | | | | $ | — | | |
Deferred benefit
|
| | | | (4,773,438) | | | | | | (480) | | |
State and Local
|
| | | | | | | | | | | | |
Current
|
| | | | — | | | | | | — | | |
Deferred
|
| | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | 4,773,438 | | | | | | 480 | | |
Income tax provision
|
| | | $ | — | | | | | $ | — | | |
| | |
December 2,
2021 |
| |
December 31,
2020 |
| ||||||
Statutory federal income tax rate
|
| | | | 21.00% | | | | | | 21.00% | | |
State taxes, net of federal tax benefit
|
| | | | 0.00% | | | | | | 0.00% | | |
Change in fair value of warrant liabilities
|
| | | | (1.76)% | | | | | | 0.00% | | |
Transaction costs incurred in connection with IPO
|
| | | | 0.00% | | | | | | 0.00% | | |
Fair value of warrant liability in excess of proceeds from Private Placement
|
| | | | 0.00% | | | | | | 0.00% | | |
Change in valuation allowance
|
| | | | (19.24)% | | | | | | (21.00)% | | |
Income tax provision
|
| | | | 0.00% | | | | | | 0.00% | | |
| | |
Description
Level |
| |
December 2,
2021 |
| ||||||
Liabilities: | | | | | | | | | | | | | |
Warrant Liability – Public Warrants
|
| | | | 1 | | | | | | 12,860,834 | | |
Warrant Liability – Private Placement Warrants
|
| | | | 3 | | | | | | 288,925 | | |
Warrant Liability – Underwriter Warrants
|
| | | | 3 | | | | | | 63,500 | | |
| | |
February 12, 2021
(Initial Measurement) |
| |
December 3, 2021
|
| ||||||
Risk-free interest rate
|
| | | | 0.56% | | | | | | 1.13% | | |
Trading days per year
|
| | | | 252 | | | | | | 252 | | |
Expected volatility
|
| | | | 17.8% | | | | | | 21.0% | | |
Exercise price
|
| | | $ | 11.50 | | | | | $ | 11.50 | | |
Stock Price
|
| | | $ | 9.65 | | | | | $ | 9.48 | | |
| | |
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
|
| | | $ | 71,550 | | | | | $ | 2,002,917 | | | | | $ | 2,074,467 | | |
Fair value as of December 2, 2021
|
| | | $ | 352,425 | | | | | $ | 12,860,834 | | | | | $ | 13,213,259 | | |
| | |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
ASSETS
|
| | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash
|
| | | $ | 63,145,379 | | | | | $ | 140,477,586 | | |
Restricted Cash
|
| | | | 753,920 | | | | | | 356,286 | | |
Health Plan Receivables, Net
|
| | | | 99,806,410 | | | | | | 50,251,004 | | |
Clinic Fees and Insurance Receivables, Net
|
| | | | 1,931,291 | | | | | | 1,090,104 | | |
Other Receivables
|
| | | | 261,935 | | | | | | 726,903 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 5,080,149 | | | | | | 6,959,067 | | |
TOTAL CURRENT ASSETS
|
| | | | 170,979,084 | | | | | | 199,860,950 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Property and Equipment
|
| | | | 9,630,761 | | | | | | 8,230,250 | | |
Less: Accumulated Depreciation
|
| | | | (1,337,796) | | | | | | (182,321) | | |
Property and Equipment, Net
|
| | | | 8,292,965 | | | | | | 8,047,929 | | |
Goodwill
|
| | | | 458,294,462 | | | | | | 1,309,750,216 | | |
Intangible Assets, Net
|
| | | | 793,553,591 | | | | | | 835,838,605 | | |
Notes Receivable, Net
|
| | | | 3,579,220 | | | | | | 3,590,715 | | |
Right of Use Asset
|
| | | | 9,510,518 | | | | | | 7,020,045 | | |
TOTAL LONG-TERM ASSETS
|
| | | | 1,273,230,756 | | | | | | 2,164,247,510 | | |
TOTAL ASSETS(1)
|
| | | $ | 1,444,209,840 | | | | | $ | 2,364,108,460 | | |
LIABILITIES, MEZZANINE EQUITY and STOCKHOLDERS’
EQUITY |
| | | | | | | | |||||
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 20,693,070 | | | | | $ | 17,730,683 | | |
Accrued Payroll
|
| | | | 3,263,338 | | | | | | 6,304,362 | | |
Health Plans Settlements Payable
|
| | | | 18,022,395 | | | | | | 22,548,694 | | |
Claims Payable
|
| | | | 139,322,367 | | | | | | 101,958,324 | | |
Premium Deficiency Reserve
|
| | | | 35,021,557 | | | | | | 37,835,642 | | |
Accrued Interest
|
| | | | 11,329,930 | | | | | | 8,771,065 | | |
Current Portion of Long-Term Debt
|
| | | | — | | | | | | 46,101 | | |
Short-Term Debt
|
| | | | 1,178,229 | | | | | | 3,578,561 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 228,830,886 | | | | | | 198,773,432 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Right of Use Liability
|
| | | | 10,575,753 | | | | | | 6,296,883 | | |
Warrant Liabilities
|
| | | | 5,429,009 | | | | | | 11,382,826 | | |
Contingent Consideration
|
| | | | 3,674,192 | | | | | | 3,486,593 | | |
Long-Term Debt
|
| | | | 80,000,000 | | | | | | 80,000,000 | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | 99,678,954 | | | | | | 101,166,302 | | |
TOTAL LIABILITIES(1)
|
| | | | 328,509,840 | | | | | | 299,939,734 | | |
| | |
As of June 30,
2022 |
| |
As of December 31,
2021 |
| ||||||
COMMITMENTS AND CONTINGENCIES (NOTE 23) | | | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | | | | | | | | | |
Redeemable Non-Controlling Interest
|
| | | | 1,007,075,525 | | | | | | 1,790,617,285 | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | |
Class A Common Stock, $.0001 par value; 800,000,000 shares
authorized; 41,578,890 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively |
| | | | 4,158 | | | | | | 4,158 | | |
Class V Common Stock, $.0001 par value; 205,000,000 shares
authorized; 201,423,309 shares and 196,553,523 shares issued and outstanding as of June 30, 2022 and December 31, 2021, respectively |
| | | | 20,142 | | | | | | 19,655 | | |
Additional Paid in Capital
|
| | | | 312,945,752 | | | | | | 312,945,752 | | |
Accumulated Deficit
|
| | | | (204,345,577) | | | | | | (39,418,124) | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 108,624,475 | | | | | | 273,551,441 | | |
TOTAL LIABILITIES, MEZZANINE EQUITY & STOCKHOLDERS’ EQUITY
|
| | | $ | 1,444,209,840 | | | | | $ | 2,364,108,460 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Three Months
Ended June 30, 2022 |
| | |
Three Months
Ended June 30, 2021 |
| |
Six Months
Ended June 30, 2022 |
| | |
Six Months
Ended June 30, 2021 |
| ||||||||||||
| | | | | | | | | |
(As Restated)
|
| | | | | | | | |
(As Restated)
|
| ||||||
OPERATING REVENUE: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 267,102,466 | | | | | | $ | 141,560,867 | | | | | $ | 536,787,281 | | | | | | $ | 290,525,057 | | |
Other Patient Service Revenue
|
| | | | 2,351,505 | | | | | | | 3,025,577 | | | | | | 6,211,024 | | | | | | | 5,359,329 | | |
TOTAL OPERATING REVENUE
|
| | | | 269,453,971 | | | | | | | 144,586,444 | | | | | | 542,998,305 | | | | | | | 295,884,386 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical Expenses
|
| | | | 267,448,368 | | | | | | | 150,380,517 | | | | | | 533,269,170 | | | | | | | 297,005,022 | | |
Premium Deficiency Reserve
|
| | | | (1,489,571) | | | | | | | 1,000,000 | | | | | | (2,814,084) | | | | | | | 3,000,000 | | |
Corporate, General and Administrative Expenses
|
| | | | 41,098,400 | | | | | | | 18,390,659 | | | | | | 79,697,812 | | | | | | | 33,449,735 | | |
Sales and Marketing Expenses
|
| | | | 1,408,096 | | | | | | | 356,501 | | | | | | 2,272,626 | | | | | | | 626,742 | | |
Goodwill impairment
|
| | | | 851,455,754 | | | | | | | — | | | | | | 851,455,754 | | | | | | | — | | |
Depreciation and Amortization
|
| | | | 21,720,081 | | | | | | | 429,830 | | | | | | 43,471,912 | | | | | | | 762,378 | | |
TOTAL OPERATING EXPENSES
|
| | | | 1,181,641,128 | | | | | | | 170,557,507 | | | | | | 1,507,353,190 | | | | | | | 334,843,877 | | |
OPERATING LOSS
|
| | | | (912,187,157) | | | | | | | (25,971,063) | | | | | | (964,354,885) | | | | | | | (38,959,491) | | |
OTHER INCOME (EXPENSES): | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense, net
|
| | | | (2,733,875) | | | | | | | (2,369,764) | | | | | | (5,495,125) | | | | | | | (4,494,049) | | |
Mark-to-Market of Stock
Warrants |
| | | | 11,815,093 | | | | | | | (1,123,583) | | | | | | 5,953,817 | | | | | | | (10,661,579) | | |
TOTAL OTHER INCOME (EXPENSE)
|
| | | | 9,081,218 | | | | | | | (3,493,347) | | | | | | 458,692 | | | | | | | (15,155,628) | | |
LOSS BEFORE INCOME TAXES
|
| | | | (903,105,939) | | | | | | | (29,464,410) | | | | | | (963,896,193) | | | | | | | (54,115,119) | | |
PROVISION FOR INCOME
TAXES |
| | | | — | | | | | | | — | | | | | | — | | | | | | | — | | |
NET LOSS
|
| | | | (903,105,939) | | | | | | | (29,464,410) | | | | | | (963,896,193) | | | | | | | (54,115,119) | | |
LESS NET LOSS ATTRIBUTABLE TO REDEEMABLE NON-CONTROLLING INTERESTS
|
| | | | (748,755,990) | | | | | | | — | | | | | | (798,968,740) | | | | | | | — | | |
NET LOSS ATTRIBUTABLE TO CONTROLLING INTERESTS
|
| | | $ | (154,349,949) | | | | | | $ | (29,464,410) | | | | | $ | (164,927,453) | | | | | | $ | (54,115,119) | | |
NET LOSS PER SHARE (BASIC)
|
| | | $ | (3.71) | | | | | | | N/A(1) | | | | | $ | (3.97) | | | | | | | N/A(1) | | |
NET LOSS PER SHARE (DILUTED)
|
| | | $ | (3.73) | | | | | | | N/A(1) | | | | | $ | (4.01) | | | | | | | N/A(1) | | |
| | |
Class A
|
| |
Class D
|
| | |
Class B-1
|
| |
Class C
|
| |
Redemption
of Profit Interest |
| |
Accumulated
Deficit |
| |
Total
Members’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
MEMBERS’ DEFICIT, DECEMBER 31, 2020 As Restated
|
| | | | 43,000,000 | | | | | $ | 43,656,270 | | | | | | 16,130,034 | | | | | $ | 47,041,554 | | | | | | | 6,000,000 | | | | | $ | 380,000 | | | | | | 1,302,083 | | | | | $ | 67,474 | | | | | $ | (180,000) | | | | | $ | (130,485,179) | | | | | $ | (130,217,705) | | |
Class C Unit Based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 333,750 | | | | | | 460,515 | | | | | | — | | | | | | — | | | | | | 460,515 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (24,650,712) | | | | | | (24,650,712) | | |
MEMBERS’ DEFICIT, MARCH 31, 2021 As Restated
|
| | | | 43,000,000 | | | | | $ | 43,656,270 | | | | | | 16,130,034 | | | | | $ | 47,041,554 | | | | | | | 6,000,000 | | | | | $ | 380,000 | | | | | | 1,635,833 | | | | | $ | 527,989 | | | | | $ | (180,000) | | | | | $ | (155,135,891) | | | | | $ | (154,407,902) | | |
Class B-1 and Class C Unit Based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,000,000 | | | | | | 380,000 | | | | | | 140,000 | | | | | | 183,792 | | | | | | — | | | | | | — | | | | | | 563,792 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (29,464,410) | | | | | | (29,464,410) | | |
MEMBERS’ DEFICIT, June 30, 2021 As Restated
|
| | | | 43,000,000 | | | | | $ | 43,656,270 | | | | | | 16,130,034 | | | | | | 47,041,554 | | | | | | | 8,000,000 | | | | | $ | 760,000 | | | | | | 1,775,833 | | | | | $ | 711,781 | | | | | $ | (180,000) | | | | | $ | (184,600,301) | | | | | $ | (183,308,520) | | |
| | |
Successor
|
| ||||||||||||||||||||||||||||||||||||||||||||||
| | |
Redeemable
Noncontrolling Interests |
| | |
Class A
Common Stock |
| |
Class V
Common Stock |
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||
STOCKHOLDERS’ EQUITY (DEFICIT), December 31, 2021
|
| | | $ | 1,790,617,285 | | | | | | | 41,578,890 | | | | | $ | 4,158 | | | | | | 196,553,523 | | | | | $ | 19,655 | | | | | $ | 312,945,752 | | | | | $ | (39,418,124) | | | | | $ | 273,551,441 | | |
Vesting of stock compensation
awards |
| | | | — | | | | | | | — | | | | | | — | | | | | | 549,822 | | | | | | 55 | | | | | | — | | | | | | — | | | | | | 55 | | |
Stock compensation
|
| | | | 11,711,427 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss
|
| | | | (50,212,750) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,577,504) | | | | | | (10,577,504) | | |
STOCKHOLDERS’ EQUITY (DEFICIT), March 31,
2022 |
| | | $ | 1,752,115,962 | | | | | | | 41,578,890 | | | | | $ | 4,158 | | | | | | 197,103,345 | | | | | $ | 19,710 | | | | | $ | 312,945,752 | | | | | $ | (49,995,628) | | | | | $ | 262,973,992 | | |
Vesting of stock compensation awards
|
| | | | — | | | | | | | — | | | | | | — | | | | | | 4,319,964 | | | | | | 432 | | | | | | — | | | | | | — | | | | | | 432 | | |
Stock compensation
|
| | | | 3,715,553 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss
|
| | | | (748,755,990) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (154,349,949) | | | | | | (154,349,949) | | |
STOCKHOLDERS’ EQUITY (DEFICIT), June 30, 2022
|
| | | $ | 1,007,075,525 | | | | | | | 41,578,890 | | | | | | 4,158 | | | | | | 201,423,309 | | | | | | 20,142 | | | | | | 312,945,752 | | | | | | (204,345,577) | | | | | | 108,624,475 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
Six Months Ended
June 30, 2022 |
| | |
Six Months Ended
June 30, 2021 |
| ||||||
| | | | | | | | | |
(As Restated)
|
| |||
Cash Flows from Operating Activities | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (963,896,193) | | | | | | $ | (54,115,119) | | |
Adjustments to Reconcile Net Loss to Net Cash Used in Operating Activities:
|
| | | | | | | | | | | | | |
Depreciation and Amortization
|
| | | | 43,471,912 | | | | | | | 762,378 | | |
Stock-Based Compensation
|
| | | | 15,426,980 | | | | | | | 1,024,307 | | |
Goodwill impairment
|
| | | | 851,455,754 | | | | | | | | | |
Class A and Class D Preferred Returns
|
| | | | — | | | | | | | — | | |
Amortization of Debt Origination Fees
|
| | | | — | | | | | | | 349,324 | | |
Amortization of Discount from Issuance of Debt
|
| | | | — | | | | | | | 621,305 | | |
Mark-to-Market Adjustment of Stock Warrants
|
| | | | (5,953,817) | | | | | | | 10,661,579 | | |
Premium Deficiency Reserve
|
| | | | (2,814,084) | | | | | | | 3,000,000 | | |
Changes in Assets and Liabilities:
|
| | | | | | | | | | | | | |
Non-cash Interest Expense
|
| | | | 187,599 | | | | | | | | | |
Accounts Receivable
|
| | | | (376,219) | | | | | | | 92,491 | | |
Health Plan Receivables / Premiums
|
| | | | (49,555,406) | | | | | | | 1,212,093 | | |
Other Current Assets
|
| | | | 1,890,414 | | | | | | | (361,241) | | |
Net Change in ROU Assets and Liabilities
|
| | | | 3,556,272 | | | | | | | 75,337 | | |
Accounts Payable
|
| | | | 1,163,574 | | | | | | | (1,005,876) | | |
Accrued Payroll
|
| | | | (3,041,024) | | | | | | | (2,648,873) | | |
Accrued Interest
|
| | | | 2,558,865 | | | | | | | 1,807,007 | | |
Health Plan Payables / Premiums
|
| | | | (4,526,299) | | | | | | | (1,342,803) | | |
Claims Payable
|
| | | | 37,364,043 | | | | | | | 5,736,206 | | |
Net Cash used in Operating Activities
|
| | | | (73,087,629) | | | | | | | (34,131,885) | | |
Cash Flows from Investing activities | | | | | | | | | | | | | | |
Purchase of Property, Plant and Equipment
|
| | | | (1,400,511) | | | | | | | (1,883,226) | | |
Acquisitions
|
| | | | — | | | | | | | (82,000) | | |
Increase in Notes Receivable, Net
|
| | | | — | | | | | | | 226,808 | | |
Net Cash used in Investing Activities
|
| | | | (1,400,511) | | | | | | | (1,738,418) | | |
Cash Flows from Financing activities | | | | | | | | | | | | | | |
Issuance of Long-Term Debt
|
| | | | — | | | | | | | 12,750,000 | | |
Repayment of Short-Term and Long-Term Debt
|
| | | | (2,446,433) | | | | | | | (44,629) | | |
Loan Origination and Closing Fees
|
| | | | — | | | | | | | (191,250) | | |
Net Cash used in (provided by) Financing Activities
|
| | | | (2,446,433) | | | | | | | 12,514,121 | | |
Net Change in Cash and Restricted Cash
|
| | | | (76,934,573) | | | | | | | (23,356,182) | | |
Cash and Restricted Cash, Beginning of Period
|
| | | | 140,833,872 | | | | | | | 39,902,947 | | |
Cash and Restricted Cash, End of Period
|
| | | $ | 63,899,299 | | | | | | $ | 16,546,765 | | |
| | |
As Previously
Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Revenue
Adjustment |
| |
As Restated
|
| ||||||||||||||||||
Condensed Consolidated Statement
of Operations for the Six Months Ended June 30, 2021 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 294,860,130 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (4,335,073) | | | | | $ | 290,525,057 | | |
Other Patient Service Revenue
|
| | | | 8,122,849 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,763,520) | | | | | | 5,359,329 | | |
Total Operating Revenue
|
| | | | 302,982,979 | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,098,593) | | | | | | 295,884,386 | | |
Medical Expenses
|
| | | | 297,570,662 | | | | | | — | | | | | | — | | | | | | — | | | | | | (565,640) | | | | | | 297,005,022 | | |
Total Operating Expenses
|
| | | | 335,409,517 | | | | | | — | | | | | | — | | | | | | — | | | | | | (565,640) | | | | | | 334,843,877 | | |
Operating Loss
|
| | | | (32,426,538) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,532,953) | | | | | | (38,959,491) | | |
Interest Expense, net
|
| | | | (8,487,374) | | | | | | — | | | | | | 3,993,325 | | | | | | — | | | | | | — | | | | | | (4,494,049) | | |
Total Other Expenses
|
| | | | (19,148,953) | | | | | | — | | | | | | 3,993,325 | | | | | | — | | | | | | — | | | | | | (15,155,628) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (5,241,713) | | | | | | 5,241,713 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable to Controlling Interests)
|
| | | | (46,333,778) | | | | | | (5,241,713) | | | | | | 3,993,325 | | | | | | — | | | | | | (6,532,953) | | | | | | (54,115,119) | | |
Condensed Consolidated Statement
of Operations for the Three Months Ended June 30, 2021 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 147,159,665 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (5,598,799) | | | | | $ | 141,560,866 | | |
Other Patient Service Revenue
|
| | | | 4,258,933 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,233,356) | | | | | | 3,025,577 | | |
Total Operating Revenue
|
| | | | 151,418,598 | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,832,155) | | | | | | 144,586,443 | | |
Medical Expenses
|
| | | | 150,679,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | (299,200) | | | | | | 150,380,517 | | |
Total Operating Expenses
|
| | | | 170,856,707 | | | | | | — | | | | | | — | | | | | | — | | | | | | (299,200) | | | | | | 170,557,507 | | |
Operating Loss
|
| | | | (19,438,108) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,532,955) | | | | | | (25,971,063) | | |
Interest Expense, net
|
| | | | (4,406,240) | | | | | | — | | | | | | 2,036,476 | | | | | | — | | | | | | — | | | | | | (2,369,764) | | |
Total Other Expenses
|
| | | | (5,529,823) | | | | | | — | | | | | | 2,036,476 | | | | | | — | | | | | | — | | | | | | (3,493,347) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (1,959,421) | | | | | | 1,959,421 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As Previously
Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Revenue
Adjustment |
| |
As Restated
|
| ||||||||||||||||||
Net Loss (formerly Net Loss Attributable to Controlling Interests)
|
| | | | (23,008,510) | | | | | | (1,959,421) | | | | | | 2,036,476 | | | | | | — | | | | | | (6,532,955) | | | | | | (29,464,410) | | |
Condensed Consolidated Statement
of Changes in Members’ Deficit for the Six Months Ended June 30, 2021 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 1,817,564 | | | | | $ | — | | | | | $ | (1,817,564) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (51,575,491) | | | | | | — | | | | | | 3,993,325 | | | | | | — | | | | | | (6,532,953) | | | | | | (54,115,119) | | |
Balance as of June 30,2021
|
| | | | (146,395,455) | | | | | | — | | | | | | 6,743,106 | | | | | | (43,656,170) | | | | | | — | | | | | | (183,308,519) | | |
Condensed Consolidated Statement
of Changes in Members’ Deficit for the Three Months Ended June 30, 2021 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 926,852 | | | | | $ | — | | | | | $ | (926,852) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (24,967,931) | | | | | | — | | | | | | 2,036,476 | | | | | | — | | | | | | (6,532,955) | | | | | | (29,464,410) | | |
Balance as of June 30,2021
|
| | | | (146,395,455) | | | | | | — | | | | | | 6,743,106 | | | | | | (43,656,170) | | | | | | — | | | | | | (183,308,519) | | |
Condensed Consolidated Statement
of Cash Flows for the Six Months Ended June 30, 2021 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (51,575,491) | | | | | $ | — | | | | | $ | 3,993,325 | | | | | $ | — | | | | | $ | (6,532,953) | | | | | $ | (54,115,119) | | |
Health Plan Settlements Receivable/Premiums Receivable
|
| | | | (5,320,861) | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,953 | | | | | | 1,212,092 | | |
Class A and Class D Preferred Returns
|
| | | | 3,993,325 | | | | | | — | | | | | | (3,993,325) | | | | | | — | | | | | | — | | | | | | — | | |
Condensed Consolidated
Statements of Changes in Members’ Deficit for the 3 Months Ended March 31, 2021 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 890,612 | | | | | $ | — | | | | | $ | (890,612) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (26,607,560) | | | | | | — | | | | | | 1,956,848 | | | | | | — | | | | | | — | | | | | | (24,650,712) | | |
Balance as of March 31, 2021
|
| | | | (122,918,168) | | | | | | — | | | | | | 5,633,581 | | | | | | (43,656,269) | | | | | | 6,532,954 | | | | | | (154,407,902) | | |
Consolidated Statements of Changes in Members’ Deficit for the Year Ended December 31, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2020
|
| | | $ | (97,661,735) | | | | | $ | — | | | | | $ | 4,567,346 | | | | | $ | (43,656,270) | | | | | $ | 6,532,954 | | | | | $ | (130,217,705) | | |
| | |
Successor
|
| |||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Unrestricted
|
| | | $ | 63,145,379 | | | | | $ | 140,477,586 | | |
Restricted
|
| | | | 753,920 | | | | | | 356,286 | | |
Total Cash Balances
|
| | | $ | 63,899,299 | | | | | $ | 140,833,872 | | |
| | |
Predecessor
|
| |||
| | |
June 30, 2021
|
| |||
Unrestricted
|
| | | $ | 16,322,893 | | |
Restricted
|
| | | | 223,872 | | |
Total Cash Balances
|
| | | $ | 16,546,765 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
Revenue Type
|
| |
Three Months Ended
June 30, 2022 |
| |
% of Total
|
| | |
Three Months Ended
June 30, 2021 (As Restated) |
| |
% of Total
|
| ||||||||||||
Capitated Revenue
|
| | | $ | 267,102,466 | | | | | | 99.1% | | | | | | $ | 141,560,867 | | | | | | 97.9% | | |
Other Patient Service Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Clinical Fees & Insurance Revenue
|
| | | | 264,624 | | | | | | 0.1% | | | | | | | 1,286,863 | | | | | | 0.9% | | |
Shared Risk Revenue
|
| | | | 55,154 | | | | | | 0.0% | | | | | | | 202,011 | | | | | | 0.1% | | |
Care Coordination / Management Fees
|
| | | | 762,067 | | | | | | 0.3% | | | | | | | 971,605 | | | | | | 0.7% | | |
Incentive Fees
|
| | | | 1,269,660 | | | | | | 0.5% | | | | | | | 565,098 | | | | | | 0.4% | | |
Total Other Patient Service Revenue
|
| | | | 2,351,505 | | | | | | 0.9% | | | | | | | 3,025,577 | | | | | | 2.1% | | |
Total Revenue
|
| | | $ | 269,453,971 | | | | | | 100% | | | | | | $ | 144,586,444 | | | | | | 100% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
Revenue Type
|
| |
Six Months Ended
June 30, 2022 |
| |
% of Total
|
| | |
Six Months Ended
June 30, 2021 (As Restated) |
| |
% of Total
|
| ||||||||||||
Capitated Revenue
|
| | | $ | 536,787,281 | | | | | | 98.9% | | | | | | $ | 290,525,057 | | | | | | 98.2% | | |
Other Patient Service Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Clinical Fees & Insurance Revenue
|
| | | | 2,146,877 | | | | | | 0.4% | | | | | | | 2,108,627 | | | | | | 0.7% | | |
Shared Risk Revenue
|
| | | | 55,154 | | | | | | 0.0% | | | | | | | 202,011 | | | | | | 0.1% | | |
Care Coordination / Management Fees
|
| | | | 2,683,173 | | | | | | 0.5% | | | | | | | 1,848,400 | | | | | | 0.6% | | |
Incentive Fees
|
| | | | 1,325,820 | | | | | | 0.2% | | | | | | | 1,200,291 | | | | | | 0.4% | | |
Total Other Patient Service Revenue
|
| | | | 6,211,024 | | | | | | 1.1% | | | | | | | 5,359,329 | | | | | | 1.8% | | |
Total Revenue
|
| | | $ | 542,998,305 | | | | | | 100% | | | | | | $ | 295,884,386 | | | | | | 100% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
Plan Name
|
| |
Three Months Ended
June 30, 2022 |
| |
% of Total
|
| | |
Three Months Ended
June 30, 2021 (As Restated) |
| |
% of Total
|
| ||||||||||||
Health Plan C
|
| | | $ | 54,392,897 | | | | | | 20.2% | | | | | | $ | 18,412,847 | | | | | | 12.7% | | |
Health Plan B
|
| | | | 45,818,789 | | | | | | 17.0% | | | | | | | 33,449,667 | | | | | | 23.2% | | |
Health Plan A
|
| | | | 48,047,307 | | | | | | 17.8% | | | | | | | 39,119,191 | | | | | | 27.1% | | |
Health Plan D
|
| | | | 36,013,196 | | | | | | 13.4% | | | | | | | 27,231,621 | | | | | | 18.8% | | |
All Other
|
| | | | 85,181,782 | | | | | | 31.6% | | | | | | | 26,373,118 | | | | | | 18.2% | | |
Total Revenue
|
| | | $ | 269,453,971 | | | | | | 100% | | | | | | $ | 144,586,444 | | | | | | 100% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
Plan Name
|
| |
Six Months Ended
June 30, 2022 |
| |
% of Total
|
| | |
Six Months Ended
June 30, 2021 (As Restated) |
| |
% of Total
|
| ||||||||||||
Health Plan C
|
| | | $ | 109,714,073 | | | | | | 20.2% | | | | | | $ | 37,693,084 | | | | | | 12.7% | | |
Health Plan B
|
| | | | 93,838,172 | | | | | | 17.3% | | | | | | | 67,034,039 | | | | | | 22.7% | | |
Health Plan A
|
| | | | 93,285,372 | | | | | | 17.2% | | | | | | | 77,813,676 | | | | | | 26.3% | | |
Health Plan D
|
| | | | 72,876,157 | | | | | | 13.4% | | | | | | | 54,925,880 | | | | | | 18.6% | | |
All Other
|
| | | | 173,284,531 | | | | | | 31.9% | | | | | | | 58,417,707 | | | | | | 19.7% | | |
Total Revenue
|
| | | $ | 542,998,305 | | | | | | 100% | | | | | | $ | 295,884,386 | | | | | | 100% | | |
| | |
Health Plan Receivables
|
| |||||||||
| | |
Successor
|
| |||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Health Plan A
|
| | | $ | 4,296,896 | | | | | $ | 4,695,712 | | |
Health Plan B
|
| | | | 24,371,497 | | | | | | 15,473,828 | | |
Health Plan C
|
| | | | 32,543,742 | | | | | | 1,380,752 | | |
Health Plan D
|
| | | | 13,749,578 | | | | | | 6,651,586 | | |
Health Plan E
|
| | | | 517,654 | | | | | | 2,439,046 | | |
Health Plan F
|
| | | | 1,435,258 | | | | | | 2,925,751 | | |
Health Plan G
|
| | | | 19,890 | | | | | | 239,375 | | |
Health Plan H
|
| | | | 3,795,423 | | | | | | 2,185,619 | | |
Health Plan I
|
| | | | 1,504,353 | | | | | | 1,134,750 | | |
Health Plan J
|
| | | | 317,704 | | | | | | 149,915 | | |
Health Plan K
|
| | | | 666,312 | | | | | | 2,705,147 | | |
Health Plan L
|
| | | | 260,317 | | | | | | 899,560 | | |
Health Plan M
|
| | | | 3,310,581 | | | | | | 1,747,116 | | |
Health Plan N
|
| | | | 1,596,377 | | | | | | 974,092 | | |
Health Plan O
|
| | | | 2,696,375 | | | | | | 666,291 | | |
Health Plan P
|
| | | | 415,688 | | | | | | 106,162 | | |
Health Plan Q
|
| | | | 351,090 | | | | | | 61,990 | | |
Health Plan R
|
| | | | 4,426,655 | | | | | | 3,578,682 | | |
Health Plan S
|
| | | | 600,639 | | | | | | — | | |
Health Plan T
|
| | | | 2,198,285 | | | | | | 2,175,324 | | |
Health Plan U
|
| | | | 723,797 | | | | | | 60,306 | | |
Health Plan W
|
| | | | 8,299 | | | | | | — | | |
Total Health Plan Receivables
|
| | | $ | 99,806,410 | | | | | $ | 50,251,004 | | |
| | |
Health Plan Settlement Payables
|
| |||||||||
| | |
Successor
|
| |||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Health Plan A
|
| | | $ | 109,085 | | | | | $ | — | | |
Health Plan B
|
| | | | 11,700,274 | | | | | | 11,700,274 | | |
Health Plan D
|
| | | | — | | | | | | 3,882,250 | | |
Health Plan F
|
| | | | 5,144,469 | | | | | | 6,085,425 | | |
Health Plan G
|
| | | | 885,194 | | | | | | 776,164 | | |
Health Plan I
|
| | | | (147,868) | | | | | | (215,626) | | |
Health Plan O
|
| | | | 16,552 | | | | | | (39,151) | | |
Health Plan U
|
| | | | 226,209 | | | | | | 226,209 | | |
Health Plan V
|
| | | | 88,480 | | | | | | 133,149 | | |
Total Health Plan Settlement Payables
|
| | | $ | 18,022,395 | | | | | $ | 22,548,694 | | |
Foresight
|
| |
Successor
December 31, 2021 |
| |||
Equity
|
| | | $ | 80,300,733 | | |
Fair Value of Non-controlling Interest
|
| | | | 1,807,427,576 | | |
Stock Compensation Pre-combination Services
|
| | | | 26,313,476 | | |
Cash Consideration
|
| | | | 18,405,083 | | |
Payment of P3 Health Group Holdings, LLC’s Transaction Costs
|
| | | | 19,151,752 | | |
Total Purchase Consideration
|
| | | $ | 1,951,598,620 | | |
Purchase Price Allocation
|
| |
Amounts
|
| |||
Assets Acquired: | | | | | | | |
Cash
|
| | | $ | 5,300,842 | | |
Restricted Cash
|
| | | | 54,095 | | |
Health Plan Settlement Receivables
|
| | | | 47,733,033 | | |
Clinic Fees and Insurance Receivables, Net
|
| | | | 426,064 | | |
Other Receivables
|
| | | | 1,880,939 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 938,413 | | |
Property and Equipment, Net
|
| | | | 7,875,234 | | |
Intangible Assets, Net: | | | | | | | |
Customer Relationships
|
| | | | 684,000,000 | | |
Provider Network
|
| | | | 3,700,000 | | |
Trademarks
|
| | | | 147,700,000 | | |
Goodwill
|
| | | | 1,278,452,778 | | |
Notes Receivable
|
| | | | 3,734,012 | | |
Right of Use Assets
|
| | | | 6,870,279 | | |
Total Assets Acquired
|
| | | $ | 2,188,665,689 | | |
Liabilities Assumed: | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 25,819,091 | | |
Accrued Payroll
|
| | | | 2,868,664 | | |
Health Plans Settlements Payable
|
| | | | 25,007,542 | | |
Claims Payable
|
| | | | 76,031,460 | | |
Premium Deficiency Reserve
|
| | | | 11,559,067 | | |
Accrued Interest
|
| | | | 9,268,846 | | |
Current Portion of Long-Term Debt
|
| | | | 301,443 | | |
Lease Liability
|
| | | | 6,210,956 | | |
Long-Term Debt, Net of Current Portion
|
| | | | 80,000,000 | | |
Total Liabilities Assumed
|
| | | $ | 237,067,069 | | |
Net Assets Acquired
|
| | | $ | 1,951,598,620 | | |
Purchase Price Allocation
|
| |
Successor Period
|
| | |
Predecessor Period
|
| ||||||
Assets Acquired: | | | | | | | | | | | | | | |
Cash
|
| | | $ | 20,547,337 | | | | | | $ | 3,000 | | |
Restricted Cash
|
| | | | 302,187 | | | | | | | — | | |
Health Plan Settlement Receivables
|
| | | | 5,754,006 | | | | | | | — | | |
Clinic Fees and Insurance Receivables, Net
|
| | | | 141,186 | | | | | | | — | | |
Other Receivables
|
| | | | 726,378 | | | | | | | — | | |
Prepaid Expenses and Other Current Assets
|
| | | | 1,189,575 | | | | | | | — | | |
Property and Equipment, Net
|
| | | | 113,436 | | | | | | | 5,896 | | |
Intangible Assets, Net:
|
| | | | | | | | | | | | | |
Customer Relationships
|
| | | | — | | | | | | | 2,045,604 | | |
Pay or Contracts
|
| | | | 4,700,271 | | | | | | | — | | |
Provider Network
|
| | | | 1,100,000 | | | | | | | — | | |
Trademarks
|
| | | | 900,000 | | | | | | | — | | |
Medical Licenses
|
| | | | 700,000 | | | | | | | — | | |
Goodwill
|
| | | | 31,297,438 | | | | | | | 2,934,500 | | |
Total Assets Acquired
|
| | | $ | 67,471,814 | | | | | | $ | 4,989,000 | | |
Liabilities Assumed: | | | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 150,196 | | | | | | $ | — | | |
Accrued Payroll
|
| | | | 277,074 | | | | | | | — | | |
Health Plans Settlements Payable
|
| | | | 133,149 | | | | | | | — | | |
Claims Payable
|
| | | | 26,898,074 | | | | | | | — | | |
Total Liabilities Assumed
|
| | | | 27,458,493 | | | | | | | — | | |
Net Assets Acquired
|
| | | $ | 40,013,321 | | | | | | $ | 4,989,000 | | |
| | |
Six Months Ended
June 30, 2021 (Unaudited) |
| |||
Total Operating Revenue
|
| | | $ | 369,698,137 | | |
Net Profit
|
| | | $ | (173,796,294) | | |
Net Loss Attributable to Non-controlling Interest
|
| | | $ | (143,555,739) | | |
Net Loss Attributable to Controlling Interest
|
| | | $ | (30,240,555) | | |
| | |
Successor
|
| |||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Financial assets: | | | | | | | | | | | | | |
Cash
|
| | | $ | 63,145,379 | | | | | $ | 140,477,586 | | |
Restricted cash
|
| | | | 753,920 | | | | | | 356,286 | | |
Clinics fees and insurance receivables, net
|
| | | | 1,931,291 | | | | | | 1,090,104 | | |
Other receivables
|
| | | | 261,935 | | | | | | 726,903 | | |
Financial liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | | 20,693,070 | | | | | | 17,730,683 | | |
Warrants liabilities
|
| | | | 5,429,009 | | | | | | 11,382,826 | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Warrant liability as of June 30, 2022
|
| | | $ | 5,270,834 | | | | | $ | — | | | | | $ | 158,175 | | | | | $ | 5,429,009 | | |
Warrant liability as of December 31, 2021
|
| | | | 10,880,550 | | | | | | — | | | | | | 502,276 | | | | | | 11,382,826 | | |
|
Volatility
|
| | | | 65.00% | | |
|
Risk-Free Interest rate
|
| | | | 3.00% | | |
|
Exercise Price
|
| | | $ | 11.50 | | |
|
Expected Term
|
| |
4.4 Years
|
|
|
Volatility
|
| | | | 60.00% | | |
|
Risk-Free Interest rate
|
| | | | 1.26% | | |
|
Exercise Price
|
| | | $ | 11.50 | | |
|
Expected Term
|
| |
4.9 Years
|
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
Six Months Ended
June 30, 2022 |
| | |
Six Months Ended
June 30, 2021 |
| ||||||
Beginning Balance of Private Warrant Liability
|
| | | $ | 502,276 | | | | | | $ | 6,316,605 | | |
Mark-to-Market Adjustment for Stock Warrants
|
| | | | (344,101) | | | | | | | 10,661,579 | | |
Ending Balance of Private Warrant Liability
|
| | | $ | 158,175 | | | | | | $ | 16,978,184 | | |
| | |
Successor
|
| |||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Total Receivables: Gross
|
| | | $ | 2,698,072 | | | | | $ | 2,641,182 | | |
Less: Contractual Allowances
|
| | | | (2,129,238) | | | | | | (1,968,750) | | |
Receivables Net of Contractual Allowances
|
| | | $ | 568,834 | | | | | $ | 672,432 | | |
| | |
Successor
|
| |||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Leasehold Improvements
|
| | | $ | 1,582,725 | | | | | $ | 1,537,091 | | |
Furniture & Fixtures
|
| | | | 1,360,095 | | | | | | 1,108,184 | | |
Computer Equipment & Software
|
| | | | 2,703,230 | | | | | | 2,700,617 | | |
Medical Equipment
|
| | | | 414,100 | | | | | | 414,100 | | |
Software (Development in Process)
|
| | | | 3,533,823 | | | | | | 2,433,470 | | |
Other
|
| | | | 36,788 | | | | | | 36,788 | | |
| | | | | 9,630,761 | | | | | | 8,230,250 | | |
Less: Accumulated Depreciation
|
| | | | (1,337,796) | | | | | | (182,321) | | |
Property and Equipment, Net
|
| | | $ | 8,292,965 | | | | | $ | 8,047,929 | | |
| | |
June 30, 2022
|
| |||
Balance at December 31, 2021
|
| | | $ | 1,309,750,216 | | |
Impairment charges
|
| | | | (851,455,754) | | |
Balance at June 30, 2022
|
| | | $ | 458,294,462 | | |
| | |
Customer
Relationships |
| |
Trademarks
|
| |
Payor
Contracts |
| |
Provider
Network |
| |
Medical
Licenses |
| |
Total
|
| ||||||||||||||||||
Balance at December 31, 2021
|
| | | $ | 678,300,000 | | | | | $ | 147,369,167 | | | | | $ | 4,700,271 | | | | | $ | 4,769,167 | | | | | $ | 700,000 | | | | | $ | 835,838,605 | | |
Amortization
|
| | | | (34,200,000) | | | | | | (7,610,000) | | | | | | (235,014) | | | | | | (240,000) | | | | | | — | | | | | | (42,285,014) | | |
Balance at June 30, 2022
|
| | | $ | 644,100,000 | | | | | | 139,759,167 | | | | | | 4,465,257 | | | | | | 4,529,167 | | | | | | 700,000 | | | | | | 793,553,591 | | |
| | |
Successor
|
| |||
| | |
Six Months Ended
June 30, 2022 |
| |||
Claims Unpaid, Beginning of Period
|
| | | $ | 101,958,324 | | |
Incurred, Related to: | | | | | | | |
Current Period
|
| | | | 468,944,879 | | |
Prior Period(s)
|
| | | | 7,097,685 | | |
Total Incurred
|
| | | | 476,042,564 | | |
Paid, Related to: | | | | | | | |
Current Period
|
| | | | 340,629,168 | | |
Prior Period(s)
|
| | | | 98,049,353 | | |
Total Paid
|
| | | | 438,678,521 | | |
Claims Unpaid Assumed in Acquisitions | | | | | | | |
Claims Unpaid, End of Period
|
| | | $ | 139,322,367 | | |
Successor
|
| |
LTD-A
|
| |
LTD-C
|
| |
LTD-D
|
| |
LTD-E
|
| |
Total
|
| |||||||||||||||
Balance at December 31, 2021
|
| | | $ | — | | | | | $ | 15,000,000 | | | | | $ | 65,000,000 | | | | | $ | 46,101 | | | | | $ | 80,046,101 | | |
Issued in 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Principal Payments in 2022
|
| | | | — | | | | | | — | | | | | | — | | | | | | (46,101) | | | | | | (46,101) | | |
Balance at June 30, 2022
|
| | | $ | — | | | | | $ | 15,000,000 | | | | | $ | 65,000,000 | | | | | $ | — | | | | | $ | 80,000,000 | | |
| | | | | | | | |
Interest
|
| |
Total Cash
Payments* |
| ||||||||||||
| | |
Principal
|
| |
PIK
|
| |
Cash Interest
|
| |||||||||||||||
July 1, 2022 to December 31, 2022
|
| | | $ | — | | | | | $ | 2,660,461 | | | | | $ | 2,788,374 | | | | | $ | 2,788,374 | | |
2023
|
| | | | — | | | | | | 5,624,513 | | | | | | 5,675,461 | | | | | | 5,675,461 | | |
2024
|
| | | | — | | | | | | 6,061,814 | | | | | | 5,882,309 | | | | | | 5,882,309 | | |
2025
|
| | | | 65,000,000 | | | | | | 6,274,526 | | | | | | 19,518,225 | | | | | | 84,518,225 | | |
2026
|
| | | | 15,000,000 | | | | | | 1,851,284 | | | | | | 20,054,451 | | | | | | 35,054,451 | | |
Total
|
| | | $ | 80,000,000 | | | | | $ | 22,472,598 | | | | | $ | 53,918,820 | | | | | $ | 133,918,820 | | |
| | |
Successor
|
| |||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
Total Principal
|
| | | $ | 80,000,000 | | | | | $ | 80,046,101 | | |
Less: Current Portion of Long-Term Debt
|
| | | | — | | | | | | (46,101) | | |
Long Term Debt
|
| | | $ | 80,000,000 | | | | | $ | 80,000,000 | | |
|
Third quarter 2022
|
| | | $ | 1,178,229 | | |
|
Total
|
| | | $ | 1,178,229 | | |
| | |
Weighted
Average Grant-Date Fair Value |
| |
Time Based
Units |
| |
Weighted
Average Grant-Date Fair Value |
| |
Performance
Based Units |
| ||||||||||||
Outstanding and non-vested at December 31, 2021
|
| | | $ | 9.20 | | | | | | 5,471,400 | | | | | $ | — | | | | | | — | | |
Granted during period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vested
|
| | | | 9.20 | | | | | | 4,869,786 | | | | | | — | | | | | | — | | |
Cancelled/forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding and non-vested at June 30, 2022
|
| | | $ | 9.20 | | | | | | 601,614 | | | | | $ | — | | | | | | — | | |
| | |
Number of
Options Outstanding |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (Years) |
| |||||||||
Outstanding and non-vested at December 31, 2021
|
| | | | — | | | | | | — | | | | | | — | | |
Granted
|
| | | | 2,034,279 | | | | | | 6.43 | | | | | | 3.10 | | |
Vested
|
| | | | 66,667 | | | | | | 5.02 | | | | | | — | | |
Cancelled/forfeited
|
| | | | — | | | | | | — | | | | | | — | | |
Outstanding and non-vested at June 30, 2022
|
| | | | 1,967,612 | | | | | | 6.48 | | | | | | 2.77 | | |
| | |
Successor
|
| |||||||||
| | |
Three Months
Ended June 30, 2022 |
| |
Six Months
Ended June 30, 2022 |
| ||||||
Numerator – Basic: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (903,105,939) | | | | | $ | (963,896,193) | | |
Less: Net loss attributable to Non-controlling interest
|
| | | | (748,755,990) | | | | | | (798,968,740) | | |
Net loss attributable to Class A common stockholders – Basic
|
| | | | (154,349,949) | | | | | | (164,927,453) | | |
Numerator – Diluted: | | | | | | | | | | | | | |
Net loss attributable to Class A common stockholders – Basic
|
| | | $ | (154,349,949) | | | | | $ | (164,927,453) | | |
Add: Net loss and tax effect attributable to Non-controlling interest
|
| | | | (748,755,990) | | | | | | (798,968,740) | | |
Net loss attributable to Class A common stockholders – Diluted
|
| | | | (903,105,939) | | | | | | (963,896,193) | | |
Denominator – Basic: | | | | | | | | | | | | | |
Weighted average Class A common shares outstanding – Basic
|
| | | | 41,578,890 | | | | | | 41,578,890 | | |
Loss per share attributable to Class A common shareholders – Basic
|
| | | $ | (3.71) | | | | | $ | (3.97) | | |
Denominator – Diluted: | | | | | | | | | | | | | |
Weighted average Class A common shares outstanding – Basic
|
| | | | 41,578,890 | | | | | | 41,578,890 | | |
Weighted average effect of dilutive Class V shares
|
| | | | 200,473,866 | | | | | | 198,782,864 | | |
Weighted average Class A common shares outstanding – Diluted
|
| | | | 242,052,756 | | | | | | 240,361,754 | | |
Loss per share attributable to Class A common shareholders – Diluted
|
| | | $ | (3.73) | | | | | $ | (4.01) | | |
| | |
Successor
|
| |||
| | |
As of June 30, 2022
|
| |||
Public Warrants
|
| | | | 10,591,605 | | |
Private Warrants
|
| | | | 227,500 | | |
Restricted Shares
|
| | | | 601,614 | | |
Options
|
| | | | 2,134,279 | | |
| | | | | 13,554,998 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three Months Ended
June 30, 2022 |
| |
Three Months Ended
June 30, 2021 |
| ||||||
Lease costs
|
| | | $ | 735,039 | | | | | $ | 563,651 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Six Months Ended
June 30, 2022 |
| |
Six Months Ended
June 30, 2021 |
| ||||||
Lease costs
|
| | | $ | 1,473,710 | | | | | $ | 1,051,963 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Six Months Ended
June 30, 2022 |
| |
Six Months Ended
June 30, 2021 |
| ||||||
Weighted average remaining lease term (years)
|
| | | | 4.91 | | | | | | 3.31 | | |
Weighted average discount rate
|
| | | | 11.2% | | | | | | 10.4% | | |
| | |
June 30, 2022
|
| |||
July 1, 2022 to December 31, 2022
|
| | | $ | 419,351 | | |
2023
|
| | | | 2,117,494 | | |
2024
|
| | | | 2,716,584 | | |
2025
|
| | | | 2,366,864 | | |
2026
|
| | | | 1,762,184 | | |
Thereafter
|
| | | | 3,973,507 | | |
Total Payments
|
| | | | 13,355,984 | | |
Less: Interest
|
| | | | (2,447,475) | | |
Present Value of Lease Liabilities
|
| | | $ | 10,908,509 | | |
| | |
Successor
|
| |||
| | |
June 30, 2022
|
| |||
Balance at Beginning of Period
|
| | | $ | 25,882,296 | | |
Advanced During Period
|
| | | | 2,223,912 | | |
Interest Accrued During period
|
| | | | 437,236 | | |
Balance at End of Period
|
| | | $ | 28,543,444 | | |
| | |
Successor
|
| |||
| | |
Three Months Ended
June 30, 2022 |
| |||
Revenue Earned from Capitation
|
| | | $ | 42,935,126 | | |
Management Fees
|
| | | | 572,250 | | |
Claims Paid
|
| | | | 50,247,316 | | |
| | |
Successor
|
| |||
| | |
Six Months Ended
June 30, 2022 |
| |||
| | |
(Unaudited)
|
| |||
Revenue Earned from Capitation
|
| | | $ | 87,599,807 | | |
Management Fees
|
| | | | 1,145,634 | | |
Claims Paid
|
| | | | 97,505,664 | | |
| | |
Successor
|
| |||||||||
| | |
June 30, 2022
|
| |
December 31, 2021
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Cash
|
| | | $ | 8,589,392 | | | | | $ | 7,570,247 | | |
Client Fees and Insurance Receivable, net
|
| | | | 22,025 | | | | | | 60,815 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 513,781 | | | | | | 406,372 | | |
Property, Plant and Equipment, net
|
| | | | 45,134 | | | | | | 36,416 | | |
Investment in Other P3 Entities
|
| | | | 6,000,000 | | | | | | 6,000,000 | | |
TOTAL ASSETS
|
| | | | 15,170,332 | | | | | | 14,073,850 | | |
LIABILITIES AND MEMBERS’ DEFICIT
|
| | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | | 6,677,891 | | | | | | 4,804,704 | | |
Accrued Payroll
|
| | | | 1,143,976 | | | | | | 1,303,615 | | |
Due to Consolidated Entities of P3
|
| | | | 28,601,805 | | | | | | 24,110,831 | | |
TOTAL LIABILITIES
|
| | | | 36,423,672 | | | | | | 30,219,150 | | |
MEMBERS’ DEFICIT
|
| | | | (21,253,340) | | | | | | (16,145,300) | | |
TOTAL LIABILITIES AND MEMBERS’ DEFICIT
|
| | | $ | 15,170,332 | | | | | $ | 14,073,850 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Three Months Ended
June 30, 2022 |
| |
Three Months Ended
June 30, 2021 |
| ||||||
| | | | | | | | |
(As Restated)
|
| |||
Revenue
|
| | | $ | 12,955,029 | | | | | $ | 2,081,167 | | |
Expenses
|
| | | | 16,057,134 | | | | | | 1,870,227 | | |
Net Loss
|
| | | $ | (3,102,105) | | | | | $ | 210,940 | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
Six Months Ended
June 30, 2022 |
| |
Six Months Ended
June 30, 2021 |
| ||||||
| | | | | | | | |
(As Restated)
|
| |||
Revenue
|
| | | $ | 25,868,574 | | | | | $ | 4,119,517 | | |
Expenses
|
| | | | 30,976,614 | | | | | | 7,190,869 | | |
Net Loss
|
| | | $ | (5,108,040) | | | | | $ | (3,071,352) | | |
| | |
Page
|
| |||
| | | | F-65 | | | |
| | | | F-66 | | | |
| | | | F-67 | | | |
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | | |
| | | | F-72 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
2021
|
| | |
2020
|
| ||||||
| | | | | | | | | |
As Restated
|
| |||
ASSETS | | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | | |
Cash
|
| | | $ | 140,477,586 | | | | | | $ | 36,261,104 | | |
Restricted Cash
|
| | | | 356,286 | | | | | | | 3,641,843 | | |
Health Plan Receivables
|
| | | | 50,251,004 | | | | | | | 44,962,787 | | |
Clinic Fees and Insurance Receivables, Net
|
| | | | 1,090,104 | | | | | | | 675,954 | | |
Other Receivables
|
| | | | 726,903 | | | | | | | 146,117 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 6,959,067 | | | | | | | 5,192,782 | | |
TOTAL CURRENT ASSETS
|
| | | | 199,860,950 | | | | | | | 90,880,587 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | | |
Property and Equipment
|
| | | | 8,230,250 | | | | | | | 7,743,414 | | |
Less: Accumulated Depreciation
|
| | | | (182,321) | | | | | | | (1,592,827) | | |
Property and Equipment, Net
|
| | | | 8,047,929 | | | | | | | 6,150,587 | | |
Goodwill
|
| | | | 1,309,750,216 | | | | | | | 871,128 | | |
Intangible Assets, Net
|
| | | | 835,838,605 | | | | | | | — | | |
Notes Receivable, Net
|
| | | | 3,590,715 | | | | | | | 3,804,662 | | |
Right of Use Asset
|
| | | | 7,020,045 | | | | | | | 4,728,242 | | |
TOTAL LONG-TERM ASSETS
|
| | | | 2,164,247,510 | | | | | | | 15,554,619 | | |
TOTAL ASSETS(1)
|
| | | $ | 2,364,108,460 | | | | | | $ | 106,435,206 | | |
LIABILITIES, MEZZANINE EQUITY and STOCKHOLDERS’/MEMBERS’ EQUITY (DEFICIT)
|
| | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 17,730,683 | | | | | | $ | 11,793,125 | | |
Accrued Payroll
|
| | | | 6,304,362 | | | | | | | 4,003,373 | | |
Health Plans Settlements Payable
|
| | | | 22,548,694 | | | | | | | 13,742,775 | | |
Claims Payable
|
| | | | 101,958,324 | | | | | | | 56,934,400 | | |
Premium Deficiency Reserve
|
| | | | 37,835,642 | | | | | | | — | | |
Accrued Interest
|
| | | | 8,771,065 | | | | | | | 4,052,406 | | |
Current Portion of Long-Term Debt
|
| | | | 46,101 | | | | | | | 89,988 | | |
Short-Term Debt
|
| | | | 3,578,561 | | | | | | | — | | |
TOTAL CURRENT LIABILITIES
|
| | | | 198,773,432 | | | | | | | 90,616,067 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | | |
Right of Use Liability
|
| | | | 6,296,883 | | | | | | | 3,634,429 | | |
Warrant Liabilities
|
| | | | 11,382,826 | | | | | | | 6,316,605 | | |
Contingent Consideration
|
| | | | 3,486,593 | | | | | | | — | | |
Long-Term Debt
|
| | | | 80,000,000 | | | | | | | 45,387,986 | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | 101,166,302 | | | | | | | 55,339,020 | | |
TOTAL LIABILITIES(1)
|
| | | | 299,939,734 | | | | | | | 145,955,087 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
2021
|
| | |
2020
|
| ||||||
| | | | | | | | | |
As Restated
|
| |||
COMMITMENTS AND CONTINGENCIES (NOTE 26) | | | | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | | | | | | | | | | |
Redeemable Non-Controlling Interest
|
| | | | 1,790,617,285 | | | | | | | — | | |
Class D Units Subject to Possible Redemption (Predecessor), 16,130,034 Units Net of Issuance Costs $2,958,446
|
| | | | — | | | | | | | 47,041,554 | | |
Class A Units Subject to Possible Redemption (Predecessor)
|
| | | | — | | | | | | | 43,656,270 | | |
STOCKHOLDERS’/MEMBERS’ EQUITY (DEFICIT): | | | | | | | | | | | | | | |
Accumulated Equity-Based Compensation (Predecessor)
|
| | | | — | | | | | | | 447,474 | | |
Redemption of Profits Interests (Predecessor)
|
| | | | — | | | | | | | (180,000) | | |
Class A Common Stock, $.0001 par value; 800,000,000 shares authorized; 41,578,890 shares issued and outstanding as of December 31, 2021
|
| | | | 4,158 | | | | | | | — | | |
Class V Common Stock, $.0001 par value; 205,000,000 shares authorized; 196,553,523 shares issued and outstanding as of December 31, 2021
|
| | | | 19,655 | | | | | | | — | | |
Additional Paid in Capital
|
| | | | 312,945,752 | | | | | | | — | | |
Accumulated Deficit
|
| | | | (39,418,124) | | | | | | | (130,485,179) | | |
TOTAL STOCKHOLDERS’/MEMBERS’ EQUITY (DEFICIT)
|
| | | | 273,551,441 | | | | | | | (130,217,705) | | |
TOTAL LIABILITIES, MEZZANINE EQUITY & STOCKHOLDERS’/MEMBERS’ EQUITY (DEFICIT)
|
| | | $ | 2,364,108,460 | | | | | | $ | 106,435,206 | | |
| | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| ||||||||||||
| | | | | | | | | | | | | | | |
As Restated
|
| |
As Restated
|
| ||||||
OPERATING REVENUE: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 57,224,539 | | | | | | $ | 567,735,297 | | | | | $ | 480,739,577 | | | | | $ | 139,332,707 | | |
Other Patient Service Revenue
|
| | | | 1,537,858 | | | | | | | 10,867,121 | | | | | | 10,323,948 | | | | | | 6,149,405 | | |
TOTAL OPERATING REVENUE
|
| | | | 58,762,397 | | | | | | | 578,602,418 | | | | | | 491,063,525 | | | | | | 145,482,112 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical Expenses
|
| | | | 66,877,005 | | | | | | | 592,465,049 | | | | | | 484,502,423 | | | | | | 141,029,737 | | |
Premium Deficiency Reserve
|
| | | | 26,276,575 | | | | | | | 11,559,067 | | | | | | (20,539,364) | | | | | | 6,363,652 | | |
Corporate, General and Administrative Expenses
|
| | | | 16,983,132 | | | | | | | 100,243,148 | | | | | | 53,390,338 | | | | | | 36,423,532 | | |
Sales and Marketing Expenses
|
| | | | 364,127 | | | | | | | 1,818,015 | | | | | | 1,502,634 | | | | | | 801,685 | | |
Amortization of Intangible Assets
|
| | | | 6,961,666 | | | | | | | 34,396 | | | | | | — | | | | | | — | | |
Depreciation
|
| | | | 187,558 | | | | | | | 1,540,335 | | | | | | 795,172 | | | | | | 399,177 | | |
TOTAL OPERATING EXPENSES
|
| | | | 117,650,063 | | | | | | | 707,660,010 | | | | | | 519,651,203 | | | | | | 185,017,783 | | |
OPERATING LOSS
|
| | | | (58,887,666) | | | | | | | (129,057,592) | | | | | | (28,587,678) | | | | | | (39,535,671) | | |
OTHER INCOME (EXPENSES): | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense, net
|
| | | | (1,321,922) | | | | | | | (9,677,477) | | | | | | (2,533,180) | | | | | | (2,533,842) | | |
Mark-to-Market of Stock Warrants
|
| | | | 2,271,659 | | | | | | | (7,664,869) | | | | | | — | | | | | | — | | |
Other
|
| | | | — | | | | | | | — | | | | | | (290,684) | | | | | | 97,955 | | |
TOTAL OTHER INCOME (EXPENSE)
|
| | | | 949,737 | | | | | | | (17,342,346) | | | | | | (2,823,864) | | | | | | (2,435,887) | | |
LOSS BEFORE INCOME TAXES
|
| | | | (57,937,929) | | | | | | | (146,399,938) | | | | | | (31,411,542) | | | | | | (41,971,558) | | |
PROVISION FOR INCOME TAXES
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | |
NET LOSS
|
| | | | (57,937,929) | | | | | | | (146,399,938) | | | | | | (31,411,542) | | | | | | (41,971,558) | | |
LESS NET LOSS ATTRIBUTABLE TO REDEEMABLE NON-CONTROLLING INTERESTS
|
| | | | (47,856,729) | | | | | | | — | | | | | | — | | | | | | — | | |
NET LOSS ATTRIBUTABLE TO CONTROLLING INTERESTS
|
| | | $ | (10,081,200) | | | | | | $ | (146,399,938) | | | | | $ | (31,411,542) | | | | | $ | (41,971,558) | | |
NET LOSS PER SHARE (BASIC AND
DILUTED) |
| | | $ | (0.24) | | | | | | | N/A(1) | | | | | | N/A(1) | | | | | | N/A(1) | | |
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Class A Units Subject to
Possible Redemption |
| |
Class D Units Subject to
Possible Redemption |
| | |
Class B-1
|
| |
Class C
|
| |
Redemption
of Profit Interests |
| |
Accumulated
Deficit |
| |
Total
Members’ Deficit |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| | |
Units
|
| |
Amount
|
| |
Units
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance as of December 31, 2018 As Restated
|
| | | | 43,051,507 | | | | | $ | 41,815,775 | | | | | | — | | | | | $ | — | | | | | | | 2,000,000 | | | | | $ | 380,000 | | | | | | 425,000 | | | | | $ | 67,052 | | | | | $ | — | | | | | $ | (56,131,171) | | | | | $ | (55,684,119) | | |
Issuance of Class D Units
|
| | | | — | | | | | | — | | | | | | 16,130,034 | | | | | | 50,000,000 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Conversion of Debt to Class A Units
|
| | | | 3,764,025 | | | | | | 3,764,025 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Costs of Issuance of Class D Units
|
| | | | — | | | | | | — | | | | | | — | | | | | | (2,958,446) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Class A Units Issued
|
| | | | 11,184,468 | | | | | | 11,184,468 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Class B-1 and 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) | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Modification of Class A
|
| | | | — | | | | | | 1,892,002 | | | | | | — | | | | | | — | | | | | | | — | | | | | | (760,000) | | | | | | — | | | | | | (161,094) | | | | | | — | | | | | | (970,908) | | | | | | (1,892,002) | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (41,971,558) | | | | | | (41,971,558) | | |
Balance as of December 31, 2019 As Restated
|
| | | | 43,000,000 | | | | | $ | 43,656,270 | | | | | | 16,130,034 | | | | | $ | 47,041,554 | | | | | | | 4,000,000 | | | | | $ | — | | | | | | 1,058,333 | | | | | $ | — | | | | | $ | — | | | | | $ | (99,073,637) | | | | | $ | (99,073,637) | | |
Class B-1 and 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) | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (31,411,542) | | | | | | (31,411,542) | | |
Balance as of December 31, 2020 As Restated
|
| | | | 43,000,000 | | | | | $ | 43,656,270 | | | | | | 16,130,034 | | | | | $ | 47,041,554 | | | | | | | 6,000,000 | | | | | $ | 380,000 | | | | | | 1,302,083 | | | | | $ | 67,474 | | | | | $ | (180,000) | | | | | $ | (130,485,179) | | | | | $ | (130,217,705) | | |
Class B-1 and Class C Unit Based Compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,000,000 | | | | | | 380,000 | | | | | | 660,417 | | | | | | 901,574 | | | | | | — | | | | | | — | | | | | | 1,281,574 | | |
Class B-2 Units Accelerated on Merger Date
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 4,054,054 | | | | | | 81,081 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 81,081 | | |
Class B-3 Units Accelerated on Merger Date
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 5,647,438 | | | | | | 56,474 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 56,474 | | |
Class C-1 Units Accelerated on Merger Date
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,035,833 | | | | | | 2,242,703 | | | | | | — | | | | | | — | | | | | | 2,242,703 | | |
Class C-2 Units Accelerated on Merger Date
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,685,000 | | | | | | 39,420 | | | | | | — | | | | | | — | | | | | | 39,420 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (146,399,938) | | | | | | (146,399,938) | | |
Balance as of December 2, 2021
|
| | | | 43,000,000 | | | | | $ | 43,656,270 | | | | | | 16,130,034 | | | | | $ | 47,041,554 | | | | | | | 17,701,492 | | | | | $ | 897,555 | | | | | | 4,683,333 | | | | | $ | 3,251,171 | | | | | $ | (180,000) | | | | | $ | (276,885,117) | | | | | $ | (272,916,391) | | |
| | |
Successor
|
| ||||||||||||||||||||||||||||||||||||||||||||||
| | |
Redeemable
Non-controlling Interests |
| | |
Class A
Common Stock |
| |
Class V
Common Stock |
| |
Additional
Paid in Capital(1) |
| |
Accumulated
Deficit |
| |
Total Stockholders’
Equity |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||
STOCKHOLDERS’ EQUITY, December 3, 2021
|
| | | $ | 1,833,838,872 | | | | | | | 41,578,890 | | | | | $ | 4,158 | | | | | | 196,553,523 | | | | | $ | 19,655 | | | | | $ | 312,945,752 | | | | | $ | (29,336,924) | | | | | $ | 283,632,641 | | |
Stock Compensation
|
| | | | 4,635,142 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss
|
| | | | (47,856,729) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,081,200) | | | | | | (10,081,200) | | |
STOCKHOLDERS’ EQUITY, December 31, 2021
|
| | | $ | 1,790,617,285 | | | | | | | 41,578,890 | | | | | $ | 4,158 | | | | | | 196,553,523 | | | | | $ | 19,655 | | | | | $ | 312,945,752 | | | | | $ | (39,418,124) | | | | | $ | 273,551,441 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
Year Ended
December 31, 2020 (As Restated) |
| |
Year Ended
December 31, 2019 (As Restated) |
| ||||||||||||
Cash Flows From Operating Activities | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (57,937,929) | | | | | | $ | (146,399,938) | | | | | $ | (31,411,542) | | | | | $ | (41,971,558) | | |
Adjustments to Reconcile Net Loss to Net Cash Used
in Operating Activities: |
| | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation Expense
|
| | | | 187,558 | | | | | | | 1,540,335 | | | | | | 795,172 | | | | | | 399,177 | | |
Amortization of Intangible Assets
|
| | | | 6,961,666 | | | | | | | 34,396 | | | | | | — | | | | | | — | | |
Stock-Based Compensation
|
| | | | 4,635,142 | | | | | | | 3,701,252 | | | | | | 447,475 | | | | | | 474,042 | | |
Amortization of Debt Origination Fees
|
| | | | — | | | | | | | 658,587 | | | | | | 80,237 | | | | | | — | | |
Amortization of Discount from Issuance of Debt
|
| | | | — | | | | | | | 1,139,060 | | | | | | 144,971 | | | | | | — | | |
Mark-to-Market Adjustment of Stock Warrants
|
| | | | (2,271,659) | | | | | | | 7,664,869 | | | | | | — | | | | | | — | | |
Premium Deficiency Reserve
|
| | | | 26,276,575 | | | | | | | 11,559,067 | | | | | | (20,539,364) | | | | | | 6,363,652 | | |
Changes in Assets and Liabilities, net of Acquisitions:
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts Receivable
|
| | | | 1,467,289 | | | | | | | (1,484,932) | | | | | | 139,212 | | | | | | 424,137 | | |
Health Plan Receivables / Premiums
|
| | | | 3,236,036 | | | | | | | (2,770,246) | | | | | | (27,507,240) | | | | | | (9,653,991) | | |
Other Current Assets
|
| | | | (4,704,294) | | | | | | | 4,254,368 | | | | | | (4,160,078) | | | | | | (122,765) | | |
Net Change in ROU Assets and Liabilities
|
| | | | (21,886) | | | | | | | 305,677 | | | | | | (704,500) | | | | | | (1,620,600) | | |
Accounts Payable
|
| | | | 7,731,972 | | | | | | | 34,224,416 | | | | | | 8,102,668 | | | | | | 803,503 | | |
Accrued Payroll
|
| | | | 3,158,624 | | | | | | | (1,134,709) | | | | | | 2,289,655 | | | | | | 502,602 | | |
Accrued Interest
|
| | | | (497,781) | | | | | | | 5,216,440 | | | | | | 1,848,265 | | | | | | 2,204,141 | | |
Health Plan Payables / Premiums
|
| | | | (2,591,997) | | | | | | | 11,264,767 | | | | | | 8,804,203 | | | | | | 1,853,358 | | |
Claims Payable
|
| | | | (971,210) | | | | | | | 19,097,060 | | | | | | 37,075,052 | | | | | | 12,057,792 | | |
Net Cash Used in Operating Activities
|
| | | | (15,341,894) | | | | | | | (51,129,531) | | | | | | (24,595,814) | | | | | | (28,286,510) | | |
Cash Flows From Investing Activities | | | | | | | | | | | | | | | | | | | | | | | | | | |
Purchases of Property, Plant and Equipment
|
| | | | (120,559) | | | | | | | (3,290,482) | | | | | | (2,926,621) | | | | | | (1,451,861) | | |
Acquisitions, Net of Cash Acquired
|
| | | | (47,879,102) | | | | | | | (4,989,000) | | | | | | (130,000) | | | | | | — | | |
Notes Receivable, Net
|
| | | | 143,297 | | | | | | | 70,650 | | | | | | (109,527) | | | | | | (2,404,862) | | |
Net Cash Used in Investing Activities
|
| | | | (47,856,364) | | | | | | | (8,208,832) | | | | | | (3,166,148) | | | | | | (3,856,723) | | |
Cash Flows From Financing Activities | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issuance (Redemption) of Class A, C and D Units
|
| | | | — | | | | | | | — | | | | | | (180,000) | | | | | | 62,041,554 | | |
Proceeds from PIPE, Net of Issuance Costs
|
| | | | 195,307,872 | | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from Long-Term Debt, Net of Discount and
Issuance Costs |
| | | | — | | | | | | | 24,625,000 | | | | | | 36,433,282 | | | | | | 16,164,914 | | |
Proceeds from Short-Term Debt
|
| | | | 3,377,329 | | | | | | | 351,872 | | | | | | — | | | | | | — | | |
Repayment of Long-Term Debt
|
| | | | (8,008) | | | | | | | (186,519) | | | | | | (1,493,221) | | | | | | (14,586,891) | | |
Net Cash Provided by Financing Activities
|
| | | | 198,677,193 | | | | | | | 24,790,353 | | | | | | 34,760,061 | | | | | | 63,619,577 | | |
Net Change in Cash and Restricted Cash
|
| | | | 135,478,935 | | | | | | | (34,548,010) | | | | | | 6,998,099 | | | | | | 31,476,344 | | |
Cash and Restricted Cash at Beginning of Period
|
| | | | 5,354,937 | | | | | | | 39,902,947 | | | | | | 32,904,848 | | | | | | 1,428,504 | | |
Cash and Restricted Cash at End of Period
|
| | | $ | 140,833,872 | | | | | | $ | 5,354,937 | | | | | $ | 39,902,947 | | | | | $ | 32,904,848 | | |
Supplemental Cash Flow Information: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash Paid for Interest
|
| | | $ | 1,346,254 | | | | | | $ | 2,796,368 | | | | | $ | 685,419 | | | | | $ | 560,246 | | |
Accrued Costs for Software (Development in Process)
|
| | | $ | — | | | | | | $ | — | | | | | $ | 249,454 | | | | | $ | 176,352 | | |
Conversion of Class A Units to Long-Term Debt
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | 15,000,000 | | |
Conversion of Long-Term Debt to Class A Units
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | 3,764,245 | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Revenue
Adjustments |
| |
As Restated
|
| ||||||||||||||||||
Consolidated Balance Sheet as of December 31, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Health Plan Settlement Receivable
|
| | | $ | 38,429,833 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,532,954 | | | | | $ | 44,962,787 | | |
Total Current Assets
|
| | | | 84,347,633 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,954 | | | | | | 90,880,587 | | |
Total Assets
|
| | | | 99,902,252 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,954 | | | | | | 106,435,206 | | |
Class A Units Subject to Possible Redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | 43,656,270 | | | | | | — | | | | | | 43,656,270 | | |
Class D Units Subject to Possible Redemption
|
| | | | 51,608,900 | | | | | | — | | | | | | (4,567,346) | | | | | | — | | | | | | — | | | | | | 47,041,554 | | |
Contributed Capital
|
| | | | 41,764,270 | | | | | | — | | | | | | — | | | | | | (41,764,270) | | | | | | — | | | | | | — | | |
Class A Preferred Returns
|
| | | | 3,815,034 | | | | | | — | | | | | | (3,815,034) | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated Equity-Based Compensation
|
| | | | 1,368,567 | | | | | | — | | | | | | — | | | | | | (921,092) | | | | | | — | | | | | | 447,475 | | |
Retained Loss from Non-Controlling
Interests |
| | | | (18,187,381) | | | | | | 18,187,381 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated Deficit (formerly
Accumulated Loss from Controlling Interest) |
| | | | (126,242,225) | | | | | | (18,187,381) | | | | | | 8,382,381 | | | | | | (970,908) | | | | | | 6,532,954 | | | | | | (130,485,179) | | |
Total Member’s Deficit
|
| | | | (97,661,735) | | | | | | — | | | | | | 4,567,346 | | | | | | (43,656,270) | | | | | | 6,532,954 | | | | | | (130,217,705) | | |
Total Liabilities, Mezzanine Equity &
Members’ Equity (Deficit) |
| | | | 99,902,252 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,954 | | | | | | 106,435,206 | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Revenue
Adjustments |
| |
As Restated
|
| ||||||||||||||||||
Consolidated Statement of Operations
for the Year Ended December 31, 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 471,551,241 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 9,188,336 | | | | | $ | 480,739,577 | | |
Other Patient Service Revenue
|
| | | | 13,990,050 | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,666,102) | | | | | | 10,323,948 | | |
Total Operating Revenue
|
| | | | 485,541,291 | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,522,234 | | | | | | 491,063,525 | | |
Medical Expenses
|
| | | | 485,513,143 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,010,720) | | | | | | 484,502,423 | | |
Total Operating Expenses
|
| | | | 520,661,923 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,010,720) | | | | | | 519,651,203 | | |
Operating Loss
|
| | | | (35,120,632) | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,954 | | | | | | (28,587,678) | | |
Interest Expense, net
|
| | | | (9,970,260) | | | | | | — | | | | | | 7,437,080 | | | | | | — | | | | | | — | | | | | | (2,533,180) | | |
Total Other Income (Expense)
|
| | | | (10,260,944) | | | | | | — | | | | | | 7,437,080 | | | | | | — | | | | | | — | | | | | | (2,823,864) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (4,307,071) | | | | | | 4,307,071 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable to Controlling Interests)
|
| | | | (41,074,505) | | | | | | (4,307,071) | | | | | | 7,437,080 | | | | | | — | | | | | | 6,532,954 | | | | | | (31,411,542) | | |
Consolidated Statements of Changes in
Members’ Deficit for the Year Ended December 31, 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return(s) at 8% (Class A + Class D Units)
|
| | | $ | 7,437,080 | | | | | $ | — | | | | | $ | (7,437,080) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (45,381,576) | | | | | | — | | | | | | 7,437,080 | | | | | | — | | | | | | 6,532,954 | | | | | | (31,411,542) | | |
Balance as of December 31, 2020
|
| | | | (97,661,735) | | | | | | — | | | | | | 4,567,346 | | | | | | (43,656,270) | | | | | | 6,532,954 | | | | | | (130,217,705) | | |
Consolidated Statements of Cash Flows for the Year Ended December 31 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (45,381,576) | | | | | $ | — | | | | | $ | 7,437,080 | | | | | $ | — | | | | | $ | 6,532,954 | | | | | $ | (31,411,542) | | |
Health Plan Settlements Receivable/Premiums Receivable
|
| | | | (20,974,286) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,532,954) | | | | | | (27,507,240) | | |
Class A and Class D Preferred Returns
|
| | | | 7,437,080 | | | | | | — | | | | | | (7,437,080) | | | | | | — | | | | | | — | | | | | | — | | |
Consolidated Balance Sheet as of December 31, 2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Units Subject to Possible Redemption
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 43,656,270 | | | | | $ | — | | | | | $ | 43,656,270 | | |
Class D Units Subject to Possible Redemption
|
| | | | 47,556,622 | | | | | | — | | | | | | (515,068) | | | | | | — | | | | | | — | | | | | | 47,041,554 | | |
Contributed Capital
|
| | | | 41,764,270 | | | | | | — | | | | | | — | | | | | | (41,764,270) | | | | | | — | | | | | | — | | |
Class A Preferred Returns
|
| | | | 430,230 | | | | | | — | | | | | | (430,230) | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated Equity-Based Compensation
|
| | | | 921,092 | | | | | | — | | | | | | — | | | | | | (921,092) | | | | | | — | | | | | | — | | |
Retained Loss from Non-Controlling
Interests |
| | | | (13,880,310) | | | | | | 13,880,310 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated Deficit (formerly
Accumulated Loss from Controlling Interest) |
| | | | (85,167,716) | | | | | | (13,880,310) | | | | | | 945,297 | | | | | | (970,908) | | | | | | — | | | | | | (99,073,637) | | |
Total Member’s Deficit
|
| | | | (55,932,434) | | | | | | — | | | | | | 515,068 | | | | | | (43,656,271) | | | | | | — | | | | | | (99,073,637) | | |
Consolidated Statement of Operations
for the Year Ended December 31, 2019 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 138,727,943 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 604,764 | | | | | $ | 139,332,707 | | |
Other Patient Service Revenue
|
| | | | 7,166,889 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,017,484) | | | | | | 6,149,405 | | |
Total Operating Revenue
|
| | | | 145,894,832 | | | | | | — | | | | | | — | | | | | | — | | | | | | (412,720) | | | | | | 145,482,112 | | |
Medical Expenses
|
| | | | 141,442,457 | | | | | | — | | | | | | — | | | | | | — | | | | | | (412,720) | | | | | | 141,029,737 | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Revenue
Adjustments |
| |
As Restated
|
| ||||||||||||||||||
Total Operating Expenses
|
| | | | 185,430,503 | | | | | | — | | | | | | — | | | | | | — | | | | | | (412,720) | | | | | | 185,017,783 | | |
Interest Expense, net
|
| | | | (3,479,139) | | | | | | — | | | | | | 945,297 | | | | | | — | | | | | | — | | | | | $ | (2,533,842) | | |
Total Other Income (Expense)
|
| | | | (3,381,184) | | | | | | — | | | | | | 945,297 | | | | | | — | | | | | | — | | | | | | (2,435,887) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (7,907,592) | | | | | | 7,907,592 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable to Controlling Interests)
|
| | | | (35,009,263) | | | | | | (7,907,592) | | | | | | 945,297 | | | | | | — | | | | | | — | | | | | | (41,971,558) | | |
Consolidated Statements of Changes in
Members’ Deficit for the Year Ended December 31, 2019 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return(s) at 8% (Class A + Class D Units)
|
| | | $ | 945,298 | | | | | $ | — | | | | | $ | (945,298) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (42,916,855) | | | | | | — | | | | | | 945,297 | | | | | | — | | | | | | — | | | | | | (41,971,558) | | |
Conversion of Debt to Class A
Units |
| | | | 3,764,025 | | | | | | — | | | | | | — | | | | | | (3,764,025) | | | | | | — | | | | | | — | | |
Class A Units Issued
|
| | | | 11,184,468 | | | | | | — | | | | | | — | | | | | | (11,184,468) | | | | | | — | | | | | | — | | |
Redemption of Class A Units
|
| | | | (15,000,000) | | | | | | — | | | | | | — | | | | | | 15,000,000 | | | | | | — | | | | | | — | | |
Modification of Class A
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,892,002) | | | | | | — | | | | | | (1,892,002) | | |
Balance as of December 31, 2019
|
| | | | (55,932,434) | | | | | | — | | | | | | 515,068 | | | | | | (43,656,271) | | | | | | — | | | | | | (99,073,637) | | |
Consolidated Statements of Cash Flows for the Year Ended December 31 2019
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (42,916,855) | | | | | $ | — | | | | | $ | 945,297 | | | | | $ | — | | | | | $ | — | | | | | $ | (41,971,558) | | |
Class A and Class D Preferred Returns
|
| | | | 945,297 | | | | | | — | | | | | | (945,297) | | | | | | — | | | | | | — | | | | | | — | | |
Consolidated Statements of Changes in
Members’ Deficit for the Year Ended December 31, 2018 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2018
|
| | | $ | (13,868,589) | | | | | $ | — | | | | | $ | — | | | | | $ | (41,815,530) | | | | | $ | — | | | | | $ | (55,684,119) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
Checking
|
| | | $ | 140,477,586 | | | | | | $ | 36,261,104 | | |
Restricted
|
| | | | 356,286 | | | | | | | 3,641,843 | | |
Total Cash Balances
|
| | | $ | 140,833,872 | | | | | | $ | 39,902,947 | | |
| | |
December 2,
2021 |
| |
Predecessor
December 31, 2020 |
| |
December 31,
2019 |
| |||||||||
Checking
|
| | | $ | 5,300,842 | | | | | $ | 36,261,104 | | | | | $ | 32,592,496 | | |
Restricted
|
| | | | 54,095 | | | | | | 3,641,843 | | | | | | 312,352 | | |
Total Cash Balances
|
| | | $ | 5,354,937 | | | | | $ | 39,902,947 | | | | | $ | 32,904,848 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||
Revenue Type
|
| |
December 3, 2021
through December 31, 2021 |
| |
% of
Total |
| | |
January 1,
2021 through December 2, 2021 |
| |
% of
Total |
| |
Year Ended
December 31, 2020 |
| |
% of Total
|
| |
Year Ended
December 31, 2019 |
| |
% of
Total |
| ||||||||||||||||||||||||
Capitated Revenue
|
| | | $ | 57,224,539 | | | | | | 97% | | | | | | $ | 567,735,297 | | | | | | 98% | | | | | $ | 480,739,577 | | | | | | 98% | | | | | $ | 139,332,707 | | | | | | 96% | | |
Other Patient Service Revenue:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Clinical Fees & Insurance Revenue
|
| | | | 750,675 | | | | | | 2% | | | | | | | 4,318,074 | | | | | | 1% | | | | | | 3,364,504 | | | | | | 1% | | | | | | 3,312,107 | | | | | | 2% | | |
Shared Risk Revenue
|
| | | | 180,558 | | | | | | 0% | | | | | | | 601,509 | | | | | | 0% | | | | | | 1,111,466 | | | | | | 0% | | | | | | 932,301 | | | | | | 1% | | |
Care Coordination / Management Fees
|
| | | | 600,175 | | | | | | 1% | | | | | | | 5,880,397 | | | | | | 1% | | | | | | 5,614,539 | | | | | | 1% | | | | | | 1,893,553 | | | | | | 1% | | |
Incentive Fees
|
| | | | 6,450 | | | | | | 0% | | | | | | | 67,141 | | | | | | 0% | | | | | | 233,439 | | | | | | 0% | | | | | | 11,444 | | | | | | 0 | | |
Total Other Patient Service Revenue
|
| | | | 1,537,858 | | | | | | 3% | | | | | | | 10,867,121 | | | | | | 2% | | | | | | 10,323,948 | | | | | | 2% | | | | | | 6,149,405 | | | | | | 4% | | |
Total Revenue
|
| | | $ | 58,762,397 | | | | | | 100% | | | | | | $ | 578,602,418 | | | | | | 100% | | | | | $ | 491,063,525 | | | | | | 100% | | | | | $ | 145,482,112 | | | | | | 100% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||||||||||||||
Plan Name
|
| |
December 3, 2021
through December 31, 2021 |
| |
% of
Total |
| | |
January 1, 2021
through December 2, 2021 |
| |
% of
Total |
| |
Year Ended
December 31, 2020 |
| |
% of
Total |
| |
Year Ended
December 31, 2019 |
| |
% of
Total |
| ||||||||||||||||||||||||
Health Plan A
|
| | | $ | 11,664,112 | | | | | | 20% | | | | | | $ | 139,289,079 | | | | | | 24% | | | | | $ | 147,906,495 | | | | | | 30% | | | | | $ | — | | | | | | — | | |
Health Plan B
|
| | | | 12,757,714 | | | | | | 22% | | | | | | | 126,460,232 | | | | | | 22% | | | | | | 112,384,330 | | | | | | 23% | | | | | | 13,557,771 | | | | | | 9% | | |
Health Plan C
|
| | | | 6,156,558 | | | | | | 10% | | | | | | | 71,061,602 | | | | | | 12% | | | | | | 66,237,074 | | | | | | 13% | | | | | | 27,788,287 | | | | | | 19% | | |
Health Plan D
|
| | | | 10,337,160 | | | | | | 18% | | | | | | | 114,496,751 | | | | | | 20% | | | | | | 62,683,829 | | | | | | 13% | | | | | | 6,106,544 | | | | | | 4% | | |
Health Plan E
|
| | | | 1,820,518 | | | | | | 3% | | | | | | | 22,249,245 | | | | | | 4% | | | | | | 28,880,247 | | | | | | 6% | | | | | | 39,265,322 | | | | | | 27% | | |
Health Plan F
|
| | | | 2,446,094 | | | | | | 4% | | | | | | | 26,670,388 | | | | | | 5% | | | | | | 24,521,349 | | | | | | 5% | | | | | | 26,703,364 | | | | | | 18% | | |
Health Plan G
|
| | | | — | | | | | | —% | | | | | | | 264,006 | | | | | | —% | | | | | | 22,646,251 | | | | | | 5% | | | | | | 20,157,166 | | | | | | 14% | | |
All Other
|
| | | | 13,580,241 | | | | | | 23% | | | | | | | 78,111,115 | | | | | | 13% | | | | | | 25,803,950 | | | | | | 5% | | | | | | 11,903,658 | | | | | | 9% | | |
Total Revenue
|
| | | $ | 58,762,397 | | | | | | 100% | | | | | | $ | 578,602,418 | | | | | | 100% | | | | | $ | 491,063,525 | | | | | | 100% | | | | | $ | 145,482,112 | | | | | | 100% | | |
| | |
Health Plan Receivables
|
| ||||||||||
| | |
Successor
|
| | |
Predecessor
|
| ||||||
Health Plan Name
|
| |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
Health Plan A
|
| | | $ | 4,695,712 | | | | | | $ | 5,732,221 | | |
Health Plan B
|
| | | | 15,473,828 | | | | | | | 15,316,696 | | |
Health Plan C
|
| | | | 1,380,752 | | | | | | | 7,332,687 | | |
Health Plan D
|
| | | | 6,651,586 | | | | | | | 6,863,270 | | |
Health Plan E
|
| | | | 2,439,046 | | | | | | | 2,194,209 | | |
Health Plan F
|
| | | | 2,925,751 | | | | | | | 3,222,247 | | |
Health Plan G
|
| | | | 239,375 | | | | | | | 2,735,562 | | |
Health Plan H
|
| | | | 2,185,619 | | | | | | | 878,866 | | |
Health Plan I
|
| | | | 1,134,750 | | | | | | | 17,908 | | |
Health Plan J
|
| | | | 149,915 | | | | | | | 285,730 | | |
Health Plan K
|
| | | | 2,705,147 | | | | | | | 4,569 | | |
Health Plan L
|
| | | | 899,560 | | | | | | | 378,822 | | |
Health Plan M
|
| | | | 1,747,116 | | | | | | | — | | |
Health Plan N
|
| | | | 974,092 | | | | | | | — | | |
Health Plan O
|
| | | | 666,291 | | | | | | | — | | |
Health Plan P
|
| | | | 106,162 | | | | | | | — | | |
Health Plan Q
|
| | | | 61,990 | | | | | | | — | | |
Health Plan R
|
| | | | 3,578,682 | | | | | | | — | | |
Health Plan T
|
| | | | 2,175,324 | | | | | | | — | | |
Health Plan U
|
| | | | 60,306 | | | | | | | — | | |
Total Health Plan Receivables
|
| | | $ | 50,251,004 | | | | | | $ | 44,962,787 | | |
| | |
Health Plan Settlement Payables
|
| |||||||||
| | |
Successor
|
| |
Predecessor
|
| ||||||
Health Plan Name
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Health Plan B
|
| | | $ | 11,700,274 | | | | | $ | — | | |
Health Plan C
|
| | | | — | | | | | | 1,928,414 | | |
Health Plan D
|
| | | | 3,882,250 | | | | | | 4,680,185 | | |
Health Plan F
|
| | | | 6,085,425 | | | | | | 6,125,681 | | |
Health Plan G
|
| | | | 776,164 | | | | | | 1,008,495 | | |
Health Plan I
|
| | | | (215,626) | | | | | | — | | |
Health Plan O
|
| | | | (39,151) | | | | | | — | | |
Health Plan U
|
| | | | 226,209 | | | | | | — | | |
Health Plan V
|
| | | | 133,149 | | | | | | — | | |
Total Health Plan Settlement Payables
|
| | | $ | 22,548,694 | | | | | $ | 13,742,775 | | |
Classification
|
| |
Depreciation Cycle
|
|
Leasehold Improvements (Cycle: Lease Term) | | |
1 to 10 Years
|
|
Furniture & Fixtures | | |
7 Years
|
|
Computer Equipment | | |
3 Years
|
|
Medical Equipment | | |
7 Years
|
|
Software | | |
3 Years
|
|
Software (Development in Process) | | |
N/A
|
|
|
Volatility
|
| |
60.0%
|
|
|
Risk-Free Interest rate
|
| |
1.26%
|
|
|
Exercise Price
|
| |
$11.50
|
|
|
Expected Term
|
| |
4.9 Years
|
|
| | |
Successor
|
| |||
| | |
December 31,
2021 |
| |||
Foresight | | | | | | | |
Equity
|
| | | $ | 80,300,733 | | |
Fair Value of Non-controlling Interest
|
| | | | 1,807,427,576 | | |
Stock Compensation Pre-combination Services
|
| | | | 26,313,476 | | |
Cash Consideration
|
| | | | 18,405,083 | | |
Payment of P3 Health Group Holdings, LLC’s Transaction Costs
|
| | | | 19,151,752 | | |
Total Purchase Consideration
|
| | | $ | 1,951,598,620 | | |
| Assets Acquired: | | | | | | | |
|
Cash
|
| | | $ | 5,300,842 | | |
|
Restricted Cash
|
| | | | 54,095 | | |
|
Health Plan Settlement Receivables
|
| | | | 47,733,033 | | |
|
Clinic Fees and Insurance Receivables, Net
|
| | | | 426,064 | | |
|
Other Receivables
|
| | | | 1,880,939 | | |
|
Prepaid Expenses and Other Current Assets
|
| | | | 938,413 | | |
|
Property and Equipment, Net
|
| | | | 7,875,234 | | |
|
Intangible Assets, Net:
|
| | | | | | |
|
Customer Relationships
|
| | | | 684,000,000 | | |
|
Provider Network
|
| | | | 3,700,000 | | |
|
Trademarks
|
| | | | 147,700,000 | | |
|
Goodwill
|
| | | | 1,278,452,778 | | |
|
Notes Receivable, Net
|
| | | | 3,734,012 | | |
|
Right of Use Assets
|
| | | | 6,870,279 | | |
|
Total Assets Acquired
|
| | | | 2,188,665,689 | | |
| Liabilities Assumed: | | | | | | | |
|
Accounts Payable and Accrued Expenses
|
| | | | 25,819,091 | | |
|
Accrued Payroll
|
| | | | 2,868,664 | | |
|
Health Plans Settlements Payable
|
| | | | 25,007,542 | | |
|
Claims Payable
|
| | | | 76,031,460 | | |
|
Premium Deficiency Reserve
|
| | | | 11,559,067 | | |
|
Accrued Interest
|
| | | | 9,268,846 | | |
|
Current Portion of Long-Term Debt
|
| | | | 301,443 | | |
|
Lease Liability
|
| | | | 6,210,956 | | |
|
Long-Term Debt, Net of Current Portion
|
| | | | 80,000,000 | | |
|
Total Liabilities Assumed
|
| | | | 237,067,069 | | |
|
Net Assets Acquired
|
| | | $ | 1,951,598,620 | | |
| | |
Successor
Period |
| | |
Predecessor
Period |
| ||||||
Assets Acquired: | | | | | | | | | | | | | | |
Cash
|
| | | $ | 20,547,337 | | | | | | $ | 3,000 | | |
Restricted Cash
|
| | | | 302,187 | | | | | | | — | | |
Health Plan Settlement Receivables
|
| | | | 5,754,006 | | | | | | | — | | |
Clinic Fees and Insurance Receivables, Net
|
| | | | 141,186 | | | | | | | — | | |
Other Receivables
|
| | | | 726,378 | | | | | | | — | | |
Prepaid Expenses and Other Current Assets
|
| | | | 1,189,575 | | | | | | | — | | |
Property and Equipment, Net
|
| | | | 113,436 | | | | | | | 5,896 | | |
Intangible Assets, Net:
|
| | | | | | | | | | | | | |
Customer Relationships
|
| | | | — | | | | | | | 2,045,604 | | |
Payor Contracts
|
| | | | 4,700,271 | | | | | | | — | | |
Provider Network
|
| | | | 1,100,000 | | | | | | | — | | |
Trademarks
|
| | | | 900,000 | | | | | | | — | | |
Medical Licenses
|
| | | | 700,000 | | | | | | | — | | |
Goodwill
|
| | | | 31,297,438 | | | | | | | 2,934,500 | | |
Total Assets Acquired
|
| | | | 67,471,814 | | | | | | | 4,989,000 | | |
Liabilities Assumed: | | | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | | 150,196 | | | | | | | — | | |
Accrued Payroll
|
| | | | 277,074 | | | | | | | — | | |
Health Plans Settlements Payable
|
| | | | 133,149 | | | | | | | — | | |
Claims Payable
|
| | | | 26,898,074 | | | | | | | — | | |
Total Liabilities Assumed
|
| | | | 27,458,493 | | | | | | | — | | |
Net Assets Acquired
|
| | | $ | 40,013,321 | | | | | | $ | 4,989,000 | | |
| | |
Year Ended
December 31, 2021 (Unaudited) |
| |
Year Ended
December 31, 2020 (Unaudited) |
| ||||||
Total Operating Revenue
|
| | | $ | 793,447,211 | | | | | $ | 615,487,335 | | |
Net Loss
|
| | | $ | (259,282,984) | | | | | $ | (198,926,617) | | |
Net Loss Attributable to Non-controlling Interest
|
| | | $ | (214,167,745) | | | | | $ | (164,313,386) | | |
Net Loss Attributable to Controlling Interest
|
| | | $ | (45,115,239) | | | | | $ | (34,613,231) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
Financial Assets: | | | | | | | | | | | | | | |
Cash
|
| | | $ | 140,477,586 | | | | | | $ | 36,261,104 | | |
Restricted Cash
|
| | | $ | 356,286 | | | | | | $ | 3,641,843 | | |
Clinics Fees and Insurance Receivables, Net
|
| | | $ | 1,090,104 | | | | | | $ | 675,954 | | |
Other Receivables
|
| | | $ | 726,903 | | | | | | $ | 146,117 | | |
Financial Liabilities: | | | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 17,730,683 | | | | | | $ | 11,793,125 | | |
Liability for Warrants
|
| | | $ | 11,382,826 | | | | | | $ | 6,316,605 | | |
|
Volatility
|
| |
65.0%
|
|
|
Risk-Free Interest rate
|
| |
0.10%
|
|
|
Exercise Price
|
| |
$4.68
|
|
|
Expected Term
|
| |
1.1 Years
|
|
|
Volatility
|
| |
60.0%
|
|
|
Risk-Free Interest rate
|
| |
1.26%
|
|
|
Exercise Price
|
| |
$11.50
|
|
|
Expected Term
|
| |
4.9 Years
|
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
December 3, 2021
through December 31, 2021 (Private Placement Warrants) |
| | |
January 1, 2021
through December 2, 2021 (Class D Warrants) |
| |
Year Ended
December 31, 2020 (Class D Warrants) |
| |||||||||
Beginning Balance
|
| | | $ | 793,650 | | | | | | $ | 6,316,605 | | | | | $ | N/A | | |
Issuance of Class D Warrants
|
| | | | — | | | | | | | — | | | | | | 6,316,605 | | |
Mark-to-Market Adjustment for Stock Warrants
|
| | | | (291,374) | | | | | | | 7,664,869 | | | | | | — | | |
Ending Balance
|
| | | $ | 502,276 | | | | | | $ | 13,981,474 | | | | | $ | 6,316,605 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
Total Receivables: Gross
|
| | | $ | 2,641,182 | | | | | | $ | 1,041,300 | | |
Less: Contractual Allowances
|
| | | | (1,968,750) | | | | | | | (791,837) | | |
Receivables Net of Contractual Allowances
|
| | | $ | 672,432 | | | | | | $ | 249,463 | | |
Commercial
|
| | | $ | 362,851 | | | | | | $ | 85,504 | | |
Medicare / Medicaid
|
| | | | 280,265 | | | | | | | 116,220 | | |
Self Pay
|
| | | | 29,316 | | | | | | | 47,739 | | |
Receivables Net of Contractual Allowances
|
| | | $ | 672,432 | | | | | | $ | 249,463 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
December 31,
2021 |
| | |
December 31,
2020 |
| ||||||
Leasehold Improvements
|
| | | $ | 1,537,091 | | | | | | $ | 1,392,688 | | |
Furniture & Fixtures
|
| | | | 1,108,184 | | | | | | | 1,150,789 | | |
Computer Equipment & Software
|
| | | | 2,700,617 | | | | | | | 1,947,894 | | |
Medical Equipment
|
| | | | 414,100 | | | | | | | 457,822 | | |
Software (Development in Process)
|
| | | | 2,433,470 | | | | | | | 2,794,221 | | |
Other
|
| | | | 36,788 | | | | | | | — | | |
| | | | | 8,230,250 | | | | | | | 7,743,414 | | |
Less: Accumulated Depreciation
|
| | | | (182,321) | | | | | | | (1,592,827) | | |
Property and Equipment, Net
|
| | | $ | 8,047,929 | | | | | | $ | 6,150,587 | | |
| | |
Predecessor
|
| |||
Balance at December 31, 2019
|
| | | $ | 741,128 | | |
Acquisitions
|
| | | | 130,000 | | |
Balance at December 31, 2020
|
| | | | 871,128 | | |
Acquisitions
|
| | | | 2,934,500 | | |
Balance at December 2, 2021
|
| | | $ | 3,805,628 | | |
| | |
Successor
|
| |||
Balance at December 3, 2021(1)
|
| | | $ | 1,278,452,778 | | |
Acquisitions
|
| | | | 31,297,438 | | |
Balance at December 31, 2021
|
| | | $ | 1,309,750,216 | | |
| | |
Predecessor
|
| |||||||||
| | |
Customer
Relationships |
| |
Total
|
| ||||||
Balance at December 31, 2020
|
| | | $ | — | | | | | $ | — | | |
Acquisitions
|
| | | | 2,045,604 | | | | | | 2,045,604 | | |
Amortization
|
| | | | (34,396) | | | | | | (34,396) | | |
Balance at December 2, 2021
|
| | | $ | 2,011,208 | | | | | $ | 2,011,208 | | |
| | |
Successor
|
| |||||||||||||||||||||||||||||||||
| | |
Customer
Relationships |
| |
Trademarks
|
| |
Payor
Contracts |
| |
Provider
Network |
| |
Medical
Licenses |
| |
Total
|
| ||||||||||||||||||
Balance at December 3, 2021(1)
|
| | | $ | 684,000,000 | | | | | $ | 147,700,000 | | | | | $ | — | | | | | $ | 3,700,000 | | | | | $ | — | | | | | $ | 835,400,000 | | |
Acquisitions
|
| | | | — | | | | | | 900,000 | | | | | | 4,700,271 | | | | | | 1,100,000 | | | | | | 700,000 | | | | | | 7,400,271 | | |
Amortization
|
| | | | (5,700,000) | | | | | | (1,230,833) | | | | | | — | | | | | | (30,833) | | | | | | — | | | | | | (6,961,666) | | |
Balance at December 31,
2021 |
| | | $ | 678,300,000 | | | | | $ | 147,369,167 | | | | | $ | 4,700,271 | | | | | $ | 4,769,167 | | | | | $ | 700,000 | | | | | $ | 835,838,605 | | |
| | |
Customer
Relationships |
| |
Trademarks
|
| |
Payor
Contracts |
| |
Provider
Network |
|
Weighted average remaining useful life
|
| |
9.9 years
|
| |
9.9 years
|
| |
10 years
|
| |
9.9 years
|
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
Year Ended
December 31, 2020 |
| |||||||||
Claims Unpaid, Beginning of Period
|
| | | $ | 76,031,460 | | | | | | $ | 56,934,400 | | | | | $ | 19,859,348 | | |
Incurred, Related to: | | | | | | | | | | | | | | | | | | | | |
Current Period
|
| | | | 55,148,939 | | | | | | | 525,366,213 | | | | | | 418,103,177 | | |
Prior Period(s)
|
| | | | 174,408 | | | | | | | 3,313,744 | | | | | | — | | |
Total Incurred
|
| | | | 55,323,347 | | | | | | | 528,679,957 | | | | | | 418,103,177 | | |
Paid, Related to: | | | | | | | | | | | | | | | | | | | | |
Current Period
|
| | | | 53,366,035 | | | | | | | 453,940,969 | | | | | | 361,512,059 | | |
Prior Period(s)
|
| | | | 2,928,522 | | | | | | | 55,641,928 | | | | | | 19,516,066 | | |
Total Paid
|
| | | | 56,294,557 | | | | | | | 509,582,897 | | | | | | 381,028,125 | | |
Claims Unpaid Assumed in Acquisitions
|
| | | | 26,898,074 | | | | | | | — | | | | | | — | | |
Claims Unpaid, End of Period
|
| | | $ | 101,958,324 | | | | | | $ | 76,031,460 | | | | | $ | 56,934,400 | | |
| | |
Predecessor
|
| |||||||||||||||||||||||||||
| | |
LTD-A
|
| |
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
|
| | | | — | | | | | | — | | | | | | 25,000,000 | | | | | | — | | | | | | 25,000,000 | | |
Principal Payments in 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | (82,563) | | | | | | (82,563) | | |
Balance at December 2, 2021
|
| | | $ | — | | | | | $ | 15,000,000 | | | | | $ | 65,000,000 | | | | | $ | 53,526 | | | | | $ | 80,053,526 | | |
| | |
Successor
|
| |||||||||||||||||||||||||||
| | |
LTD-A
|
| |
LTD-C
|
| |
LTD-D
|
| |
LTD-E
|
| |
Totals
|
| |||||||||||||||
Balance at December 3, 2021(1)
|
| | | $ | — | | | | | $ | 15,000,000 | | | | | $ | 65,000,000 | | | | | $ | 53,526 | | | | | $ | 80,053,526 | | |
Issued in 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Principal Payments in 2021
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,425) | | | | | | (7,425) | | |
Balance at December 31, 2021
|
| | | $ | — | | | | | $ | 15,000,000 | | | | | $ | 65,000,000 | | | | | $ | 46,101 | | | | | $ | 80,046,101 | | |
| | | | | | | | |
Interest
|
| |
Total Cash
Payments* |
| ||||||||||||
| | |
Principal
|
| |
PIK
|
| |
Cash Interest
|
| |||||||||||||||
2022
|
| | | $ | 46,101 | | | | | $ | 5,225,890 | | | | | $ | 5,479,398 | | | | | $ | 5,525,499 | | |
2023
|
| | | | — | | | | | | 5,624,513 | | | | | | 5,675,461 | | | | | | 5,675,461 | | |
2024
|
| | | | — | | | | | | 6,061,814 | | | | | | 5,882,309 | | | | | | 5,882,309 | | |
2025
|
| | | | 65,000,000 | | | | | | 6,274,526 | | | | | | 19,518,225 | | | | | | 84,518,225 | | |
2026
|
| | | | 15,000,000 | | | | | | 1,851,284 | | | | | | 20,054,451 | | | | | | 35,054,451 | | |
Total
|
| | | $ | 80,046,101 | | | | | $ | 25,038,027 | | | | | $ | 56,609,844 | | | | | $ | 136,655,945 | | |
| | |
Successor
December 31, 2021 |
| | |
Predecessor
December 31, 2020 |
| ||||||
Total Principal
|
| | | $ | 80,046,101 | | | | | | $ | 55,136,089 | | |
Less: Current Portion of Long-Term Debt
|
| | | | (46,101) | | | | | | | (89,988) | | |
Less: Loan Origination Fees
|
| | | | — | | | | | | | (3,566,718) | | |
Add: Accumulated Amortization of Loan Origination Fees
|
| | | | — | | | | | | | 80,237 | | |
Less: Discount for Issuance of Class D Warrants
|
| | | | — | | | | | | | (6,316,605) | | |
Add: Accumulated Amortization of Discount
|
| | | | — | | | | | | | 144,971 | | |
Long Term Debt
|
| | | $ | 80,000,000 | | | | | | $ | 45,387,986 | | |
|
First quarter 2022
|
| | | $ | 1,178,344 | | |
|
Second quarter 2022
|
| | | | 1,235,955 | | |
|
Third quarter 2022
|
| | | | 1,164,262 | | |
|
Total
|
| | | $ | 3,578,561 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
2020
|
| |
2019
|
| ||||||||||||
Domestic
|
| | | $ | (57,937,929) | | | | | | $ | (146,399,938) | | | | | $ | (31,411,542) | | | | | $ | (41,971,558) | | |
Foreign
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | (57,937,929) | | | | | | $ | (146,399,938) | | | | | $ | (31,411,542) | | | | | $ | (41,971,558) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
2020
|
| |
2019
|
| ||||||||||||
Tax at Federal statutory rate
|
| | | $ | (12,166,545) | | | | | | $ | (30,743,987) | | | | | $ | (6,596,424) | | | | | $ | (8,814,027) | | |
State taxes, net of Federal Benefit
|
| | | | (98,755) | | | | | | | — | | | | | | — | | | | | | — | | |
Allocable loss from investment in P3 LLC
|
| | | | 1,550,420 | | | | | | | — | | | | | | — | | | | | | — | | |
SPAC warrants change in fair-value
|
| | | | (477,048) | | | | | | | — | | | | | | — | | | | | | — | | |
Non-controlling interest and nontaxable income
|
| | | | 8,359,391 | | | | | | | 30,743,987 | | | | | | 6,596,424 | | | | | | 8,814,027 | | |
Permanent book to tax differences
|
| | | | 283 | | | | | | | — | | | | | | — | | | | | | — | | |
Change in valuation allowance
|
| | | | 2,832,254 | | | | | | | — | | | | | | — | | | | | | — | | |
Total
|
| | | $ | — | | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Effective tax rate
|
| | | | —% | | | | | | | —% | | | | | | —% | | | | | | —% | | |
| | |
Successor
|
| |
Predecessor
|
| ||||||
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Investment in P3 LLC
|
| | | $ | — | | | | | $ | — | | |
Net operating loss carryforwards
|
| | | | 6,921,601 | | | | | | — | | |
Accrued liabilities
|
| | | | 3,306,695 | | | | | | — | | |
Section 163j Interest Limitation
|
| | | | 1,232,477 | | | | | | — | | |
Other deferred tax assets
|
| | | | 3,970 | | | | | | — | | |
Total deferred tax assets
|
| | | | 11,464,743 | | | | | | — | | |
Valuation allowance
|
| | | | (9,621,431) | | | | | | — | | |
Net deferred tax assets
|
| | | | 1,843,312 | | | | | | — | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Other deferred tax liabilities
|
| | | | (87,415) | | | | | | | | |
Goodwill and identifiable intangible assets
|
| | | | (1,755,897) | | | | | | — | | |
Total deferred tax liabilities
|
| | | | (1,843,312) | | | | | | — | | |
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
| | |
Weighted
Average Grant-Date Fair Value |
| |
Time Based
Units |
| |
Weighted
Average Grant-Date Fair Value |
| |
Performance
Based Units |
| ||||||||||||
Outstanding and non-vested at December 3, 2021
|
| | | $ | — | | | | | | — | | | | | $ | — | | | | | | — | | |
Granted on December 3, 2021(1)
|
| | | | 9.20 | | | | | | 5,471,400 | | | | | | — | | | | | | — | | |
Granted during period
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Vested
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Cancelled/forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding and non-vested at December 31, 2021
|
| | | $ | 9.20 | | | | | | 5,471,400 | | | | | $ | — | | | | | | — | | |
| | |
Weighted
Average Grant-Date Fair Value |
| |
Time Based
Units |
| |
Weighted
Average Grant-Date Fair Value |
| |
Performance
Based Units |
| ||||||||||||
Outstanding and non-vested at December 31, 2018
|
| | | $ | 0.16 | | | | | | 1,550,000 | | | | | $ | 0.03 | | | | | | 500,000 | | |
Granted
|
| | | | 0.13 | | | | | | 1,125,000 | | | | | | 0.04 | | | | | | 1,375,000 | | |
Vested
|
| | | | 0.15 | | | | | | (633,333) | | | | | | — | | | | | | — | | |
Cancelled/forfeited
|
| | | | 0.14 | | | | | | (654,167) | | | | | | 0.07 | | | | | | (250,000) | | |
Outstanding and non-vested at December 31, 2019
|
| | | $ | 0.13 | | | | | | 1,387,500 | | | | | | 0.04 | | | | | | 1,625,000 | | |
Granted
|
| | | | 0.49 | | | | | | 600,000 | | | | | | 0.04 | | | | | | 950,000 | | |
Vested
|
| | | | 0.30 | | | | | | (443,750) | | | | | | — | | | | | | — | | |
Cancelled/forfeited
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Outstanding and non-vested at December 31, 2020
|
| | | $ | 0.49 | | | | | | 1,543,750 | | | | | $ | 0.04 | | | | | | 2,575,000 | | |
Granted
|
| | | | 4.74 | | | | | | 985,000 | | | | | | 0.38 | | | | | | 60,000 | | |
Vested
|
| | | | 1.12 | | | | | | (660,417) | | | | | | — | | | | | | — | | |
Cancelled/forfeited
|
| | | | 0.49 | | | | | | (280,000) | | | | | | 0.04 | | | | | | (950,000) | | |
Outstanding and non-vested at December 2, 2021
|
| | | $ | 2.66 | | | | | | 1,588,333 | | | | | $ | 0.04 | | | | | | 1,685,000 | | |
Valuation
|
| |
Volatility
|
| |
RF Rate
|
| |
Time
|
| |
FMV / Unit
at Grant Date |
| ||||||||||||
03.31.2021
|
| | | | 60% | | | | | | 0.06% | | | | | | 0.90 | | | | | $ | 4.74 | | |
12.31.2020
|
| | | | 65% | | | | | | 0.10% | | | | | | 1.10 | | | | | $ | 0.49 | | |
06.11.2020
|
| | | | 45% | | | | | | 0.19% | | | | | | 1.70 | | | | | $ | 0.15 | | |
11.04.2019
|
| | | | 45% | | | | | | 1.60% | | | | | | 2.30 | | | | | $ | 0.13 | | |
12.31.2018
|
| | | | 40% | | | | | | 2.46% | | | | | | 3.10 | | | | | $ | 0.15 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| ||||||||||||
Grant date fair value of profits interests – time-based
|
| | | $ | 23,999,330 | | | | | | $ | 4,669,885 | | | | | $ | 317,958 | | | | | $ | 316,000 | | |
Profits interest compensation cost – time-based
|
| | | $ | 4,635,142 | | | | | | $ | 3,524,277 | | | | | $ | 447,475 | | | | | $ | 474,042 | | |
Grant date fair value of profits interests – performance-based
|
| | | $ | — | | | | | | $ | 103,000 | | | | | $ | 65,000 | | | | | $ | 15,000 | | |
Profits interest compensation cost – performance based
|
| | | $ | — | | | | | | $ | 176,975 | | | | | $ | — | | | | | $ | — | | |
| | |
Successor
|
| |||
| | |
December 3, 2021
through December 31, 2021 |
| |||
Net Loss
|
| | | $ | (57,937,929) | | |
Loss Attributable to Non-controlling Interest
|
| | | | (47,856,729) | | |
Net Loss Attributable to Class A Common Stockholders – Basic and Diluted EPS
|
| | | $ | (10,081,200) | | |
Weighted Average Class A Common Shares Outstanding – Basic and Diluted EPS
|
| | | | 41,578,890 | | |
Loss per Share Attributable to Class A Common Shareholders – Basic and Diluted
|
| | | $ | (0.24) | | |
| | |
Successor
|
| |||
| | |
December 3, 2021
through December 31, 2021 |
| |||
Public Warrants
|
| | | | 10,541,667 | | |
Private Warrants
|
| | | | 277,500 | | |
Restricted Shares
|
| | | | 5,471,400 | | |
Total
|
| | | | 16,290,567 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
2020
|
| |
2019
|
| ||||||||||||
Operating Lease Costs
|
| | | $ | 262,395 | | | | | | $ | 2,294,555 | | | | | $ | 2,018,210 | | | | | $ | 1,592,665 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
Year Ending December 31,
|
| |
December 31,
2021* |
| | |
December 31,
2020* |
| ||||||
Weighted Average Remaining Lease Term (Years)
|
| | | | 5.01 | | | | | | | 3.74 | | |
Weighted Average Discount Rate
|
| | | | 11.1% | | | | | | | 10.3% | | |
| | |
Successor
|
| |||
Year Ending December 31,
|
| |
December 31,
2021 |
| |||
2022
|
| | | $ | 2,882,304 | | |
2023
|
| | | | 2,017,479 | | |
2024
|
| | | | 1,804,823 | | |
2025
|
| | | | 1,521,074 | | |
2026
|
| | | | 976,170 | | |
Thereafter
|
| | | | 1,927,098 | | |
Total Payments for Operating Leases
|
| | | | 11,128,948 | | |
Less: Interest
|
| | | | (2,744,830) | | |
Present Value of Operating Lease Liabilities
|
| | | $ | 8,384,118 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
2020
|
| |||||||||
New Assets Obtained in Exchange for Operating Lease Liabilities
|
| | | $ | 314,242 | | | | | | $ | 4,073,448 | | | | | $ | 882,029 | | |
Operating Cash Flows Paid for Operating Leases
|
| | | | 255,403 | | | | | | | 2,255,905 | | | | | | 1,843,281 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
Year Ended
December 31, 2020 (As Restated) |
| |||||||||
Balance at Beginning of Period
|
| | | $ | 23,639,987 | | | | | | $ | 19,354,258 | | | | | $ | 14,400,045 | | |
Advanced During Period
|
| | | | 470,165 | | | | | | | 2,862,350 | | | | | | 3,772,573 | | |
Interest Accrued During period
|
| | | | 679 | | | | | | | 1,423,379 | | | | | | 1,181,640 | | |
Balance at End of Period
|
| | | $ | 24,110,831 | | | | | | $ | 23,639,987 | | | | | $ | 19,354,258 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
Year Ended
December 31, 2020 |
| |
Year Ended
December 31, 2019 |
| ||||||||||||
Revenue Earned from Capitation
|
| | | $ | 11,483,345 | | | | | | $ | 142,904,723 | | | | | $ | 146,469,571 | | | | | $ | — | | |
Management Fees
|
| | | | 180,768 | | | | | | | 2,022,076 | | | | | | 2,230,984 | | | | | | — | | |
Claims Paid
|
| | | | 14,684,345 | | | | | | | 146,216,160 | | | | | | 148,905,784 | | | | | | — | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||
| | |
2021
|
| | |
2020
(As Restated) |
| ||||||
ASSETS
|
| | | | | | | | | | | | | |
Cash
|
| | | $ | 7,570,247 | | | | | | $ | 183,836 | | |
Client Fees and Insurance Receivable, net
|
| | | | 60,815 | | | | | | | 335,358 | | |
Prepaid Expenses and Other Current Assets
|
| | | | 406,372 | | | | | | | 285,363 | | |
Property and Equipment, net
|
| | | | 36,416 | | | | | | | 22,309 | | |
Investment in Other P3 Entities
|
| | | | 6,000,000 | | | | | | | — | | |
TOTAL ASSETS
|
| | | $ | 14,073,850 | | | | | | $ | 826,866 | | |
LIABILITIES AND MEMBERS’ DEFICIT
|
| | | | | | | | | | | | | |
Accounts Payable and Accrued Expenses
|
| | | $ | 4,804,704 | | | | | | $ | 686,680 | | |
Accrued Payroll
|
| | | | 1,303,615 | | | | | | | 1,019,940 | | |
Due to Consolidated Entities of P3
|
| | | | 24,110,831 | | | | | | | 19,354,259 | | |
TOTAL LIABILITIES
|
| | | | 30,219,150 | | | | | | | 21,060,879 | | |
MEMBERS’ DEFICIT
|
| | | | (16,145,300) | | | | | | | (20,234,013) | | |
TOTAL LIABILITIES AND MEMBERS’ DEFICIT
|
| | | $ | 14,073,850 | | | | | | $ | 826,866 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||
| | |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |
Year Ended
December 31, 2020 (As Restated) |
| |
Year Ended
December 31, 2019 (As Restated) |
| ||||||||||||
Revenue
|
| | | $ | 843,747 | | | | | | $ | 7,580,124 | | | | | $ | 7,611,427 | | | | | $ | 4,389,688 | | |
Expenses
|
| | | | 1,202,951 | | | | | | | 12,293,365 | | | | | | 13,100,138 | | | | | | 13,035,788 | | |
Net Loss
|
| | | $ | (359,204) | | | | | | $ | (4,713,241) | | | | | $ | (5,488,711) | | | | | $ | (8,646,100) | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustment |
| |
Revenue
Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Condensed Consolidated Balance Sheet
as of September 30, 2021 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Units Subject to Possible Redemption
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 43,656,270 | | | | | $ | — | | | | | $ | 43,656,270 | | |
Class D Units Subject to Possible Redemption
|
| | | | 54,936,716 | | | | | | — | | | | | | (7,895,162) | | | | | | — | | | | | | — | | | | | | 47,041,554 | | |
Contributed Capital
|
| | | | 41,764,270 | | | | | | — | | | | | | — | | | | | | (41,764,270) | | | | | | — | | | | | | — | | |
Class A Preferred Returns
|
| | | | 6,594,660 | | | | | | — | | | | | | (6,594,660) | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated Equity-Based
Compensation |
| | | | 2,747,960 | | | | | | — | | | | | | — | | | | | | (921,092) | | | | | | — | | | | | | 1,826,868 | | |
Retained Loss from Non-Controlling Interests
|
| | | | (26,231,059) | | | | | | 26,231,059 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated Deficit (formerly Accumulated Loss from Controlling Interest)
|
| | | | (203,942,517) | | | | | | (26,231,059) | | | | | | 14,489,765 | | | | | | (970,908) | | | | | | — | | | | | | (216,654,719) | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustment |
| |
Revenue
Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Condensed Consolidated Statement of Operations for the Nine Months Ended September 30, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 447,137,121 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (3,539,071) | | | | | $ | 443,598,050 | | |
Other Patient Service Revenue
|
| | | | 12,366,111 | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (3,893,823) | | | | | | 8,472,288 | | |
Total Operating Revenue
|
| | | | 459,503,232 | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (7,432,894) | | | | | | 452,070,338 | | |
Medical Expenses
|
| | | | 459,233,085 | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (899,940) | | | | | | 458,333,145 | | |
Total Operating Expenses
|
| | | | 520,053,309 | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (899,940) | | | | | | 519,153,369 | | |
Operating Loss
|
| | | | (60,550,077) | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | (6,532,954) | | | | | | (67,083,031) | | |
Interest Expense, net
|
| | | | (13,130,628) | | | | |
|
—
|
| | | | | 6,107,441 | | | | | | — | | | | | | — | | | | | | (7,023,187) | | |
Total Other Expenses
|
| | | | (25,193,893) | | | | |
|
—
|
| | | | | 6,107,441 | | | | | | — | | | | | | — | | | | | | (19,086,452) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (8,043,678) | | | | | | 8,043,678 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable to Controlling Interests)
|
| | | | (77,700,292) | | | | | | (8,043,678) | | | | | | 6,107,441 | | | | | | — | | | | | | (6,532,954) | | | | | | (86,169,483) | | |
Condensed Consolidated Statement of Operations for the Three Months Ended September 30, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 152,276,992 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | 796,003 | | | | | $ | 153,072,995 | | |
Other Patient Service Revenue
|
| | | | 4,243,263 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,130,303) | | | | | | 3,112,960 | | |
Total Operating Revenue
|
| | | | 156,520,255 | | | | | | — | | | | | | — | | | | | | — | | | | | | (334,300) | | | | | | 156,185,955 | | |
Medical Expenses
|
| | | | 161,662,423 | | | | | | — | | | | | | — | | | | | | — | | | | | | (334,300) | | | | | | 161,328,123 | | |
Total Operating Expenses
|
| | | | 184,643,797 | | | | | | — | | | | | | — | | | | | | — | | | | | | (334,300) | | | | | | 184,309,497 | | |
Interest Expense, net
|
| | | | (4,643,254) | | | | | | — | | | | | | 2,114,063 | | | | | | — | | | | | | — | | | | | | (2,529,191) | | |
Total Other Expenses
|
| | | | (6,044,940) | | | | | | — | | | | | | 2,114,063 | | | | | | — | | | | | | — | | | | | | (3,930,877) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (2,801,965) | | | | | | 2,801,965 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable to Controlling Interests)
|
| | | | (31,366,517) | | | | | | (2,801,965) | | | | | | 2,114,063 | | | | | | — | | | | | | — | | | | | | (32,054,419) | | |
Condensed Consolidated Statement of Changes in Members’ Deficit for the Nine Months Ended September 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 2,779,619 | | | | | $ | — | | | | | $ | (2,779,619) | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Net Loss
|
| | | | (85,743,970) | | | | | | — | | | | | | 6,107,441 | | | | | | — | | | | | | (6,532,954) | | | | | | (86,169,483) | | |
Balance as of September 30, 2021
|
| | | | (179,246,686) | | | | | | — | | | | | | 7,895,167 | | | | | | (43,656,331) | | | | | | — | | | | | | (215,007,850) | | |
Condensed Consolidated Statement of Changes in Members’ Deficit for the Three Months Ended September 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 962,163 | | | | | $ | — | | | | | $ | (962,163) | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Net Loss
|
| | | | (34,168,482) | | | | | | — | | | | | | 2,114,063 | | | | | | — | | | | | | — | | | | | | (32,054,419) | | |
Balance as of September 30, 2021
|
| | | | (179,246,686) | | | | | | — | | | | | | 7,895,167 | | | | | | (43,656,331) | | | | | | — | | | | | | (215,007,850) | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustment |
| |
Revenue
Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Condensed Consolidated Statement of Cash Flows for the Nine Months Ended September 30, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (85,743,970) | | | | | $ | — | | | | | $ | 6,107,441 | | | | | $ | — | | | | | | (6,532,954) | | | | | $ | (86,169,483) | | |
Health Plan Settlements Receivable/
Premiums Receivable |
| | | | (7,417,477) | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,954 | | | | | | (884,523) | | |
Class A and Class D Preferred Returns
|
| | | | 6,107,441 | | | | | | — | | | | | | (6,107,441) | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustment |
| |
Revenue
Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Condensed Consolidated Balance Sheet as of June 30, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Class A Units Subject to Possible Redemption
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 43,656,270 | | | | | $ | — | | | | | $ | 43,656,270 | | |
Class D Units Subject to Possible Redemption
|
| | | | 53,784,760 | | | | | | — | | | | | | (6,743,207) | | | | | | — | | | | | | — | | | | | | 47,041,553 | | |
Contributed Capital
|
| | | | 41,764,270 | | | | | | — | | | | | | — | | | | | | (41,764,270) | | | | | | — | | | | | | — | | |
Class A Preferred Returns
|
| | | | 5,632,496 | | | | | | — | | | | | | (5,632,496) | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated Equity-Based
Compensation |
| | | | 2,392,875 | | | | | | — | | | | | | — | | | | | | (921,092) | | | | | | — | | | | | | 1,471,783 | | |
Retained Loss from Non-Controlling Interests
|
| | | | (23,429,094) | | | | | | 23,429,094 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated Deficit (formerly Accumulated Loss from Controlling Interest)
|
| | | | (172,576,003) | | | | | | (23,429,094) | | | | | | 12,375,705 | | | | | | (970,908) | | | | | | — | | | | | | (184,600,300) | | |
Condensed Consolidated Statement of
Operations for the Six Months Ended June 30, 2021 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 294,860,130 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (4,335,073) | | | | | $ | 290,525,057 | | |
Other Patient Service Revenue
|
| | | | 8,122,849 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,763,520) | | | | | | 5,359,329 | | |
Total Operating Revenue
|
| | | | 302,982,979 | | | | | | — | | | | | | — | | | | | | — | | | | | | (7,098,593) | | | | | | 295,884,386 | | |
Medical Expenses
|
| | | | 297,570,662 | | | | | | — | | | | | | — | | | | | | — | | | | | | (565,640) | | | | | | 297,005,022 | | |
Total Operating Expenses
|
| | | | 335,409,517 | | | | | | — | | | | | | — | | | | | | — | | | | | | (565,640) | | | | | | 334,843,877 | | |
Operating Loss
|
| | | | (32,426,538) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,532,953) | | | | | | (38,959,491) | | |
Interest Expense, net
|
| | | | (8,487,374) | | | | | | — | | | | | | 3,993,325 | | | | | | — | | | | | | — | | | | | | (4,494,049) | | |
Total Other Expenses
|
| | | | (19,148,953) | | | | | | — | | | | | | 3,993,325 | | | | | | — | | | | | | — | | | | | | (15,155,628) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (5,241,713) | | | | | | 5,241,713 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable to Controlling Interests)
|
| | | | (46,333,778) | | | | | | (5,241,713) | | | | | | 3,993,325 | | | | | | — | | | | | | (6,532,953) | | | | | | (54,115,119) | | |
Condensed Consolidated Statement of
Operations for the Three Months Ended June 30, 2021 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 147,159,665 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (5,598,799) | | | | | $ | 141,560,866 | | |
Other Patient Service Revenue
|
| | | | 4,258,933 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,233,356) | | | | | | 3,025,577 | | |
Total Operating Revenue
|
| | | | 151,418,598 | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,832,155) | | | | | | 144,586,443 | | |
Medical Expenses
|
| | | | 150,679,717 | | | | | | — | | | | | | — | | | | | | — | | | | | | (299,200) | | | | | | 150,380,517 | | |
Total Operating Expenses
|
| | | | 170,856,707 | | | | | | — | | | | | | — | | | | | | — | | | | | | (299,200) | | | | | | 170,557,507 | | |
Operating Loss
|
| | | | (19,438,108) | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,532,955) | | | | | | (25,971,063) | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustment |
| |
Revenue
Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Interest Expense, net
|
| | | | (4,406,240) | | | | | | — | | | | | | 2,036,476 | | | | | | — | | | | | | — | | | | | | (2,369,764) | | |
Total Other Expenses
|
| | | | (5,529,823) | | | | | | — | | | | | | 2,036,476 | | | | | | — | | | | | | — | | | | | | (3,493,347) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (1,959,421) | | | | | | 1,959,421 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable to Controlling Interests)
|
| | | | (23,008,510) | | | | | | (1,959,421) | | | | | | 2,036,476 | | | | | | — | | | | | | (6,532,955) | | | | | | (29,464,410) | | |
Condensed Consolidated Statement of
Changes in Members’ Deficit for the Six Months Ended June 30, 2021 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A
Units |
| | | $ | 1,817,564 | | | | | $ | — | | | | | $ | (1,817,564) | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Net Loss
|
| | | | (51,575,491) | | | | | | — | | | | | | 3,993,325 | | | | | | — | | | | | | (6,532,953) | | | | | | (54,115,119) | | |
Balance as of June 30,2021
|
| | | | (146,395,455) | | | | | | — | | | | | | 6,743,106 | | | | | | (43,656,170) | | | | | | — | | | | | | (183,308,519) | | |
Condensed Consolidated Statement of
Changes in Members’ Deficit for the Three Months Ended June 30, 2021 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A
Units |
| | | $ | 926,852 | | | | | $ | — | | | | | $ | (926,852) | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Net Loss
|
| | | | (24,967,931) | | | | | | — | | | | | | 2,036,476 | | | | | | — | | | | | | (6,532,955) | | | | | | (29,464,410) | | |
Balance as of June 30,2021
|
| | | | (146,395,455) | | | | | | — | | | | | | 6,743,106 | | | | | | (43,656,170) | | | | | | — | | | | | | (183,308,519) | | |
Condensed Consolidated Statement of
Cash Flows for the Six Months Ended June 30, 2021 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (51,575,491) | | | | | $ | — | | | | | $ | 3,993,325 | | | | | $ | — | | | | | | (6,532,953) | | | | | $ | (54,115,119) | | |
Health Plan Settlements Receivable/
Premiums Receivable |
| | | | (5,320,861) | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,953 | | | | | | 1,212,092 | | |
Class A and Class D Preferred Returns
|
| | | | 3,993,325 | | | | | | — | | | | | | (3,993,325) | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As Previously
Reported |
| |
Network
Adjustment |
| |
Preferred Returns
Adjustment |
| |
Class A Units
Adjustments |
| |
Revenue
Adjustment |
| |
As Restated
|
| ||||||||||||||||||
Condensed Consolidated Balance Sheet as of March 31, 2021 (Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Health Plan Settlement Receivables
|
| | | $ | 3,687,918 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 6,532,954 | | | | | $ | 10,220,872 | | |
Total Current Assets
|
| | | | 78,762,484 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,954 | | | | | | 85,295,438 | | |
Total Assets
|
| | | | 94,189,692 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,954 | | | | | | 100,722,646 | | |
Class A Units Subject to Possible Redemption
|
| | | | — | | | | | | — | | | | | | — | | | | | | 43,656,270 | | | | | | — | | | | | | 43,656,270 | | |
Class D Units Subject to Possible Redemption
|
| | | | 52,675,137 | | | | | | — | | | | | | (5,633,583) | | | | | | — | | | | | | — | | | | | | 47,041,554 | | |
Contributed Capital
|
| | | | 41,764,270 | | | | | | — | | | | | | — | | | | | | (41,764,270) | | | | | | — | | | | | | — | | |
Class A Preferred Returns
|
| | | | 4,705,644 | | | | | | — | | | | | | (4,705,644) | | | | | | — | | | | | | — | | | | | | — | | |
Accumulated Equity-Based Compensation
|
| | | | 1,829,084 | | | | | | — | | | | | | — | | | | | | (921,092) | | | | | | — | | | | | | 907,992 | | |
Retained Loss from Non-Controlling Interests
|
| | | | (21,469,673) | | | | | | 21,469,673 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As Previously
Reported |
| |
Network
Adjustment |
| |
Preferred Returns
Adjustment |
| |
Class A Units
Adjustments |
| |
Revenue
Adjustment |
| |
As Restated
|
| ||||||||||||||||||
Accumulated Deficit (formerly Accumulated Loss from Controlling Interest)
|
| | | | (149,567,493) | | | | | | (21,469,673) | | | | | | 10,339,227 | | | | | | (970,908) | | | | | | 6,532,954 | | | | | | (155,135,893) | | |
Total Liabilities, Mezzanine Equity & Members’ Equity (Deficit)
|
| | | | 94,189,692 | | | | | | — | | | | | | — | | | | | | — | | | | | | 6,532,954 | | | | | | 100,722,646 | | |
Condensed Consolidated Statement
of Operations for the Three Months Ended March 31, 2021 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 147,700,465 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,263,725 | | | | | $ | 148,964,190 | | |
Other Patient Service Revenue
|
| | | | 3,863,915 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,530,165) | | | | | | 2,333,750 | | |
Total Operating Revenue
|
| | | | 151,564,380 | | | | | | — | | | | | | — | | | | | | — | | | | | | (266,440) | | | | | | 151,297,940 | | |
Medical Expenses
|
| | | | 146,890,945 | | | | | | — | | | | | | — | | | | | | — | | | | | | (266,440) | | | | | | 146,624,505 | | |
Total Operating Expenses
|
| | | | 164,552,810 | | | | | | — | | | | | | — | | | | | | — | | | | | | (266,440) | | | | | | 164,286,370 | | |
Interest Expense, net
|
| | | | (4,081,134) | | | | | | — | | | | | | 1,956,848 | | | | | | — | | | | | | — | | | | | | (2,124,286) | | |
Total Other Expenses
|
| | | | (13,619,130) | | | | | | — | | | | | | 1,956,848 | | | | | | — | | | | | | — | | | | | | (11,662,282) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (3,282,292) | | | | | | 3,282,292 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable to Controlling
Interests) |
| | | | (23,325,268) | | | | | | (3,282,292) | | | | | | 1,956,848 | | | | | | — | | | | | | — | | | | | | (24,650,712) | | |
Condensed Consolidated Statements of Changes in Members’ Deficit for the 3 Months Ended March 31, 2021
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A
Units |
| | | $ | 890,612 | | | | | $ | — | | | | | $ | (890,612) | | | | | $ | — | | | | | | — | | | | | $ | — | | |
Net Loss
|
| | | | (26,607,560) | | | | | | — | | | | | | 1,956,848 | | | | | | — | | | | | | — | | | | | | (24,650,712) | | |
Balance as of March 31,2021
|
| | | | (122,918,168) | | | | | | — | | | | | | 5,633,581 | | | | | | (43,656,269) | | | | | | 6,532,954 | | | | | | (154,407,902) | | |
Condensed Consolidated
Statements of Cash Flows for the 3 Months Ended March 31, 2021 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (26,607,560) | | | | | $ | — | | | | | $ | 1,956,848 | | | | | | — | | | | | | — | | | | | $ | (24,650,712) | | |
Class A and Class D Preferred Returns
|
| | | | 1,956,848 | | | | | | — | | | | | | (1,956,848) | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Capitated
Revenue Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Condensed Consolidated Statement of
Operations for the Nine Months Ended September 30, 2020 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 351,018,290 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 1,630,111 | | | | | $ | 352,648,401 | | |
Other Patient Service Revenue
|
| | | | 9,645,990 | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,230,451) | | | | | | 7,415,539 | | |
Total Operating Revenue
|
| | | | 360,664,280 | | | | | | — | | | | | | — | | | | | | — | | | | | | (600,340) | | | | | | 360,063,940 | | |
Medical Expenses
|
| | | | 348,258,272 | | | | | | — | | | | | | — | | | | | | — | | | | | | (600,340) | | | | | | 347,657,932 | | |
Total Operating Expenses
|
| | | | 384,971,257 | | | | | | — | | | | | | — | | | | | | — | | | | | | (600,340) | | | | | | 384,370,917 | | |
Interest Expense, net
|
| | | | (6,877,619) | | | | | | — | | | | | | 5,577,812 | | | | | | — | | | | | | — | | | | | | (1,299,807) | | |
Total Other Expenses
|
| | | | (6,877,619) | | | | | | — | | | | | | 5,577,812 | | | | | | — | | | | | | — | | | | | | (1,299,807) | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Capitated
Revenue Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Net Loss Attributable to Non-Controlling Interests
|
| | | | (3,449,955) | | | | | | 3,449,955 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss
Attributable to Controlling Interests) |
| | | | (27,734,641) | | | | | | (3,449,955) | | | | | | 5,577,812 | | | | | | — | | | | | | — | | | | | | (25,606,784) | | |
Condensed Consolidated Statement of Operations for the Three Months Ended September 30, 2020 (Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 124,461,275 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 721,351 | | | | | $ | 125,182,626 | | |
Other Patient Service Revenue
|
| | | | 4,379,716 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,018,851) | | | | | | 3,360,865 | | |
Total Operating Revenue
|
| | | | 128,840,991 | | | | | | — | | | | | | — | | | | | | — | | | | | | (297,500) | | | | | | 128,543,491 | | |
Medical Expenses
|
| | | | 127,015,976 | | | | | | — | | | | | | — | | | | | | — | | | | | | (297,500) | | | | | | 126,718,476 | | |
Total Operating Expenses
|
| | | | 142,355,570 | | | | | | — | | | | | | — | | | | | | — | | | | | | (297,500) | | | | | | 142,058,070 | | |
Interest Expense, net
|
| | | | (2,316,579) | | | | | | — | | | | | | 1,859,270 | | | | | | — | | | | | | — | | | | | | (457,309) | | |
Total Other Expenses
|
| | | | (2,316,579) | | | | | | — | | | | | | 1,859,270 | | | | | | — | | | | | | — | | | | | | (457,309) | | |
Net Income Attributable to Non-Controlling Interests
|
| | | | 875,560 | | | | | | (875,560) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable to Controlling
Interests) |
| | | | (16,706,718) | | | | | | 875,560 | | | | | | 1,859,270 | | | | | | — | | | | | | — | | | | | | (13,971,888) | | |
Condensed Consolidated Statements of
Changes in Members’ Deficit for the 9 Months Ended September 30, 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 2,534,853 | | | | | $ | — | | | | | $ | (2,534,853) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (31,184,596) | | | | | | — | | | | | | 5,577,812 | | | | | | — | | | | | | — | | | | | | (25,606,784) | | |
Balance as of September 30, 2020
|
| | | | (84,110,848) | | | | | | — | | | | | | 3,558,027 | | | | | | (43,656,271) | | | | | | — | | | | | | (124,209,092) | | |
Condensed Consolidated Statements of
Changes in Members’ Deficit for the 3 Months Ended September 30, 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 840,805 | | | | | $ | — | | | | | $ | (840,805) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (15,831,158) | | | | | | — | | | | | | 1,859,270 | | | | | | — | | | | | | — | | | | | | (13,971,888) | | |
Balance as of September 30, 2020
|
| | | | (84,110,848) | | | | | | — | | | | | | 3,558,027 | | | | | | (43,656,271) | | | | | | — | | | | | | (124,209,092) | | |
Condensed Consolidated Statements of Cash Flows for the 9 Months Ended September 30, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (31,184,596) | | | | | $ | — | | | | | $ | 5,577,812 | | | | | $ | — | | | | | $ | — | | | | | $ | (25,606,784) | | |
Class A and Class D Preferred
Returns |
| | | | 5,577,812 | | | | | | — | | | | | | (5,577,812) | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Captital
Revenue Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Condensed Consolidated Statement of Operations for the Six Months Ended June 30, 2020 (Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 226,557,015 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 908,759 | | | | | $ | 227,465,774 | | |
Other Patient Service Revenue
|
| | | | 5,266,273 | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,211,599) | | | | | | 4,054,674 | | |
Total Operating Revenue
|
| | | | 231,823,288 | | | | | | — | | | | | | — | | | | | | — | | | | | | (302,840) | | | | | | 231,520,448 | | |
Medical Expenses
|
| | | | 221,242,295 | | | | | | — | | | | | | — | | | | | | — | | | | | | (302,840) | | | | | | 220,939,455 | | |
Total Operating Expenses
|
| | | | 242,615,687 | | | | | | — | | | | | | — | | | | | | — | | | | | | (302,840) | | | | | | 242,312,847 | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Captital
Revenue Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Interest Expense, net
|
| | | | (4,561,039) | | | | | | — | | | | | | 3,718,542 | | | | | | — | | | | | | — | | | | | | (842,497) | | |
Total Other Expenses
|
| | | | (4,561,039) | | | | | | — | | | | | | 3,718,542 | | | | | | — | | | | | | — | | | | | | (842,497) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (4,325,515) | | | | | | 4,325,515 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss
Attributable to Controlling Interests) |
| | | | (11,027,923) | | | | | | (4,325,515) | | | | | | 3,718,542 | | | | | | — | | | | | | — | | | | | | (11,634,896) | | |
Condensed Consolidated Statement of Operations for the Three Months Ended June 30, 2020 (Unaudited)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 114,042,681 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 472,742 | | | | | $ | 114,515,423 | | |
Other Patient Service Revenue
|
| | | | 2,821,811 | | | | | | — | | | | | | — | | | | | | — | | | | | | (624,782) | | | | | | 2,197,029 | | |
Total Operating Revenue
|
| | | | 116,864,492 | | | | | | — | | | | | | — | | | | | | — | | | | | | (152,040) | | | | | | 116,712,452 | | |
Medical Expenses
|
| | | | 105,777,973 | | | | | | — | | | | | | — | | | | | | — | | | | | | (152,040) | | | | | | 105,625,933 | | |
Total Operating Expenses
|
| | | | 121,527,179 | | | | | | — | | | | | | — | | | | | | — | | | | | | (152,040) | | | | | | 121,375,139 | | |
Interest Expense, net
|
| | | | (2,249,977) | | | | | | — | | | | | | 1,859,271 | | | | | | — | | | | | | — | | | | | | (390,706) | | |
Total Other Expenses
|
| | | | (2,299,977) | | | | | | — | | | | | | 1,859,271 | | | | | | — | | | | | | — | | | | | | (440,706) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (2,774,562) | | | | | | 2,774,562 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss
Attributable to Controlling Interests) |
| | | | (4,188,102) | | | | | | (2,774,562) | | | | | | 1,859,271 | | | | | | — | | | | | | — | | | | | | (5,103,393) | | |
Condensed Consolidated Statements of
Changes in Members’ Deficit for the 6 Months Ended June 30, 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 1,694,048 | | | | | $ | — | | | | | $ | (1,694,048) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (15,353,438) | | | | | | — | | | | | | 3,718,542 | | | | | | — | | | | | | — | | | | | | (11,634,896) | | |
Balance as of June 30, 2020
|
| | | | (69,173,164) | | | | | | — | | | | | | 2,539,562 | | | | | | (43,656,272) | | | | | | — | | | | | | (110,289,874) | | |
Condensed Consolidated Statements of
Changes in Members’ Deficit for the 3 Months Ended June 30, 2020 |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 847,048 | | | | | $ | — | | | | | $ | (847,048) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (6,962,664) | | | | | | — | | | | | | 1,859,271 | | | | | | — | | | | | | — | | | | | | (5,103,393) | | |
Balance as of June 30, 2020
|
| | | | (69,173,164) | | | | | | — | | | | | | 2,539,562 | | | | | | (43,656,272) | | | | | | — | | | | | | (110,289,874) | | |
Condensed Consolidated Statements of Cash Flows for the 6 Months Ended June 30, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (15,353,438) | | | | | $ | — | | | | | $ | 3,718,542 | | | | | $ | — | | | | | $ | — | | | | | $ | (11,634,896) | | |
Class A and Class D Preferred
Returns |
| | | | 3,718,542 | | | | | | — | | | | | | (3,718,542) | | | | | | — | | | | | | — | | | | | | — | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Capitated
Revenue Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Condensed Consolidated Statement of
Operations for the Three Months Ended March 31, 2020 (Unaudited) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated Revenue
|
| | | $ | 112,514,334 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 436,017 | | | | | $ | 112,950,351 | | |
Other Patient Service Revenue
|
| | | | 2,444,462 | | | | | | — | | | | | | — | | | | | | — | | | | | | (586,817) | | | | | | 1,857,645 | | |
Total Operating Revenue
|
| | | | 114,958,796 | | | | | | — | | | | | | — | | | | | | — | | | | | | (150,800) | | | | | | 114,807,996 | | |
Medical Expenses
|
| | | | 115,464,322 | | | | | | — | | | | | | — | | | | | | — | | | | | | (150,800) | | | | | | 115,313,522 | | |
Total Operating Expenses
|
| | | | 121,088,507 | | | | | | — | | | | | | — | | | | | | — | | | | | | (150,800) | | | | | | 120,937,707 | | |
| | |
As
Previously Reported |
| |
Network
Adjustments |
| |
Preferred
Returns Adjustments |
| |
Class A
Units Adjustments |
| |
Capitated
Revenue Adjustments |
| |
As
Restated |
| ||||||||||||||||||
Interest Expense, net
|
| | | | (2,261,063) | | | | | | — | | | | | | 1,859,271 | | | | | | — | | | | | | — | | | | | | (401,792) | | |
Total Other Expenses
|
| | | | (2,261,063) | | | | | | — | | | | | | 1,859,271 | | | | | | — | | | | | | — | | | | | | (401,792) | | |
Net Loss Attributable to Non-Controlling Interests
|
| | | | (1,550,953) | | | | | | 1,550,953 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net Loss (formerly Net Loss Attributable
to Controlling Interests) |
| | | | (6,839,821) | | | | | | (1,550,953) | | | | | | 1,859,271 | | | | | | — | | | | | | — | | | | | | (6,531,503) | | |
Condensed Consolidated Statements of Changes in Members’ Deficit for the 3 Months Ended March 31, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred Return at 8% for Class A Units
|
| | | $ | 846,999 | | | | | $ | — | | | | | $ | (846,999) | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Net Loss
|
| | | | (8,390,774) | | | | | | — | | | | | | 1,859,271 | | | | | | — | | | | | | — | | | | | | (6,531,503) | | |
Balance as of March 31, 2020
|
| | | | (63,212,106) | | | | | | — | | | | | | 1,527,340 | | | | | | (43,656,272) | | | | | | — | | | | | | (105,341,038) | | |
Condensed Consolidated Statements of Cash Flows for the 3 Months Ended March 31, 2020
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net Loss
|
| | | $ | (8,390,774) | | | | | $ | — | | | | | $ | 1,859,271 | | | | | $ | — | | | | | $ | — | | | | | $ | (6,531,503) | | |
Class A and Class D Preferred Returns
|
| | | | 1,859,271 | | | | | | — | | | | | | (1,859,271) | | | | | | — | | | | | | — | | | | | | — | | |