| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 4 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 70 | | | |
| | | | | 87 | | | |
| | | | | 91 | | | |
| | | | | 97 | | | |
| | | | | 106 | | | |
| | | | | 111 | | | |
| | | | | 115 | | | |
| | | | | 128 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | 130 | | | |
| | | | | F-1 | | |
| | |
December 31,
|
| |
March 31,
2023 |
| | | | | | | ||||||||||||
| | |
2022
|
| |
2021
|
| |
CAGR
|
| |||||||||||||||
MA at-risk members
|
| | | | 100,400 | | | | | | 67,000 | | | | | | 103,400 | | | | | | 41% | | |
Year-over-year % change
|
| | | | 50% | | | | | | 32% | | | | | | 3.4% | | | | | | | | |
| | |
Successor
|
| |||||||||
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net loss
|
| | | $ | (52,448) | | | | | $ | (60,790) | | |
Interest expense, net
|
| | | | 4,086 | | | | | | 2,755 | | |
Depreciation and amortization expense
|
| | | | 21,540 | | | | | | 21,752 | | |
Provision for income taxes
|
| | | | 290 | | | | | | — | | |
Mark-to-market of stock warrants
|
| | | | (649) | | | | | | 5,861 | | |
Premium deficiency reserve
|
| | | | 5,140 | | | | | | (1,325) | | |
Equity-based compensation
|
| | | | 977 | | | | | | 11,711 | | |
Transaction and other related costs(1)
|
| | | | 70 | | | | | | 1,102 | | |
Other(2)
|
| | | | 1,861 | | | | | | 6 | | |
Adjusted EBITDA loss
|
| | | $ | (19,133) | | | | | $ | (18,928) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Net loss
|
| | | $ | (1,561,557) | | | | | $ | (57,938) | | | | | | $ | (146,400) | | |
Interest expense, net
|
| | | | 11,404 | | | | | | 893 | | | | | | | 9,824 | | |
Depreciation and amortization expense
|
| | | | 87,289 | | | | | | 7,150 | | | | | | | 1,574 | | |
Provision for income taxes
|
| | | | 1,862 | | | | | | — | | | | | | | — | | |
Mark-to-market of stock warrants
|
| | | | (9,865) | | | | | | (2,272) | | | | | | | 7,665 | | |
Premium deficiency reserve
|
| | | | (11,461) | | | | | | 26,277 | | | | | | | 11,559 | | |
Equity-based compensation
|
| | | | 19,404 | | | | | | 4,635 | | | | | | | 3,701 | | |
Transaction and other related costs(1)
|
| | | | 14,050 | | | | | | — | | | | | | | 37,563 | | |
Goodwill impairment
|
| | | | 1,314,952 | | | | | | — | | | | | | | — | | |
Other(2) | | | | | 6,008 | | | | | | 429 | | | | | | | (147) | | |
Adjusted EBITDA loss
|
| | | $ | (127,914) | | | | | $ | (20,826) | | | | | | $ | (74,661) | | |
| | |
Successor
|
| |||||||||
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Capitated revenue
|
| | | $ | 298,704 | | | | | $ | 269,685 | | |
Less: medical claims expenses
|
| | | | (259,458) | | | | | | (244,858) | | |
Medical margin
|
| | | $ | 39,246 | | | | | $ | 24,827 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Capitated revenue
|
| | | $ | 1,034,800 | | | | | $ | 57,224 | | | | | | $ | 567,735 | | |
Less: medical claims expenses
|
| | | | (972,725) | | | | | | (62,344) | | | | | | | (550,869) | | |
Medical margin
|
| | | $ | 62,075 | | | | | $ | (5,120) | | | | | | $ | 16,866 | | |
| | |
Successor
|
| |||||||||
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Operating loss
|
| | | $ | (48,817) | | | | | $ | (52,168) | | |
Other patient service revenue
|
| | | | (3,373) | | | | | | (3,859) | | |
Other medical expense
|
| | | | 26,112 | | | | | | 20,963 | | |
Premium deficiency reserve
|
| | | | 5,140 | | | | | | (1,325) | | |
Corporate, general and administrative expense
|
| | | | 37,643 | | | | | | 38,599 | | |
Sales and marketing expense
|
| | | | 1,001 | | | | | | 865 | | |
Depreciation and amortization
|
| | | | 21,540 | | | | | | 21,752 | | |
Medical margin
|
| | | $ | 39,246 | | | | | $ | 24,827 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Operating loss
|
| | | $ | (1,560,913) | | | | | $ | (58,888) | | | | | | $ | (129,058) | | |
Other patient service revenue
|
| | | | (14,671) | | | | | | (1,538) | | | | | | | (10,867) | | |
Other medical expenses
|
| | | | 84,499 | | | | | | 4,533 | | | | | | | 41,596 | | |
Premium deficiency reserve
|
| | | | (11,461) | | | | | | 26,277 | | | | | | | 11,559 | | |
Corporate, general and administrative expenses
|
| | | | 157,284 | | | | | | 16,983 | | | | | | | 100,243 | | |
Sales and marketing expenses
|
| | | | 5,096 | | | | | | 364 | | | | | | | 1,818 | | |
Depreciation and amortization
|
| | | | 87,289 | | | | | | 7,149 | | | | | | | 1,575 | | |
Goodwill impairment
|
| | | | 1,314,952 | | | | | | — | | | | | | | — | | |
Medical margin
|
| | | $ | 62,075 | | | | | $ | (5,120) | | | | | | $ | 16,866 | | |
| | |
Successor
|
| |||||||||
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Total operating revenue
|
| | | $ | 302,077 | | | | | $ | 273,544 | | |
Less: medical claims expense
|
| | | | (259,458) | | | | | | (244,858) | | |
Less: other medical expense
|
| | | | (26,112) | | | | | | (20,963) | | |
Network contribution
|
| | | $ | 16,507 | | | | | $ | 7,723 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Total operating revenue
|
| | | $ | 1,049,471 | | | | | $ | 58,762 | | | | | | $ | 578,602 | | |
Less: medical claims expenses
|
| | | | (972,725) | | | | | | (62,345) | | | | | | | (550,869) | | |
Less: other medical expenses
|
| | | | (84,499) | | | | | | (4,532) | | | | | | | (41,596) | | |
Network contribution
|
| | | $ | (7,753) | | | | | $ | (8,115) | | | | | | $ | (13,863) | | |
| | |
Successor
|
| |||||||||
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Operating loss
|
| | | $ | (48,817) | | | | | $ | (52,168) | | |
Premium deficiency reserve
|
| | | | 5,140 | | | | | | (1,325) | | |
Corporate, general and administrative expense
|
| | | | 37,643 | | | | | | 38,599 | | |
Sales and marketing expense
|
| | | | 1,001 | | | | | | 865 | | |
Depreciation and amortization
|
| | | | 21,540 | | | | | | 21,752 | | |
Network contribution
|
| | | $ | 16,507 | | | | | $ | 7,723 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Operating loss
|
| | | $ | (1,560,913) | | | | | $ | (58,888) | | | | | | $ | (129,058) | | |
Premium deficiency reserve
|
| | | | (11,461) | | | | | | 26,277 | | | | | | | 11,559 | | |
Corporate, general and administrative expenses
|
| | | | 157,284 | | | | | | 16,983 | | | | | | | 100,243 | | |
Sales and marketing expenses
|
| | | | 5,096 | | | | | | 364 | | | | | | | 1,818 | | |
Depreciation and amortization
|
| | | | 87,289 | | | | | | 7,149 | | | | | | | 1,575 | | |
Goodwill impairment
|
| | | | 1,314,952 | | | | | | — | | | | | | | — | | |
Network contribution
|
| | | $ | (7,753) | | | | | $ | (8,115) | | | | | | $ | (13,863) | | |
| | |
Successor
|
| |||||||||
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
At-risk members
|
| | | | 103,400 | | | | | | 100,000 | | |
Affiliate PCPs
|
| | | | 2,800 | | | | | | 2,200 | | |
Platform support costs
|
| | | $ | 30,479 | | | | | $ | 22,646 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
As of and For the Year Ended
December 31, 2022 |
| |
As of and from December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
MA at-risk members
|
| | | | 100,400 | | | | | | 67,000 | | | | | | | N/A | | |
Affiliate PCPs
|
| | | | 2,800 | | | | | | 2,100 | | | | | | | N/A | | |
Platform support costs
|
| | | $ | 119,167 | | | | | $ | 14,292 | | | | | | $ | 78,293 | | |
| | |
Successor
|
| |||||||||
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(dollars in thousands)
|
| |||||||||
Platform support costs
|
| | | $ | 30,479 | | | | | $ | 22,646 | | |
% of total operating revenue
|
| | | | 10% | | | | | | 8% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Platform support costs
|
| | | $ | 119,167 | | | | | $ | 14,292 | | | | | | $ | 78,293 | | |
% of Total operating revenue
|
| | | | 11.4% | | | | | | 24.3% | | | | | | | 13.5% | | |
| | |
Three Months
Ended March 31, 2023 |
| |
% of
Revenue |
| |
Three Months
Ended March 31, 2022 |
| |
% of
Revenue |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Operating revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 298,704 | | | | | | 99% | | | | | $ | 269,685 | | | | | | 99% | | |
Other patient service revenue
|
| | | | 3,373 | | | | | | 1 | | | | | | 3,859 | | | | | | 1 | | |
Total operating revenue
|
| | | | 302,077 | | | | | | 100 | | | | | | 273,544 | | | | | | 100 | | |
Operating expense: | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | | 285,570 | | | | | | 95 | | | | | | 265,821 | | | | | | 97 | | |
Premium deficiency reserve
|
| | | | 5,140 | | | | | | 2 | | | | | | (1,325) | | | | | | — | | |
Corporate, general and administrative expense
|
| | | | 37,643 | | | | | | 12 | | | | | | 38,599 | | | | | | 14 | | |
Sales and marketing expense
|
| | | | 1,001 | | | | | | — | | | | | | 865 | | | | | | — | | |
Depreciation and amortization
|
| | | | 21,540 | | | | | | 7 | | | | | | 21,752 | | | | | | 8 | | |
Total operating expense
|
| | | | 350,894 | | | | | | 116 | | | | | | 325,712 | | | | | | 119 | | |
Operating loss
|
| | | | (48,817) | | | | | | (16) | | | | | | (52,168) | | | | | | (19) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (4,086) | | | | | | (1) | | | | | | (2,755) | | | | | | (1) | | |
Mark-to-market of stock warrants
|
| | | | 649 | | | | | | — | | | | | | (5,861) | | | | | | (2) | | |
Other
|
| | | | 96 | | | | | | — | | | | | | (6) | | | | | | — | | |
Total other expense
|
| | | | (3,341) | | | | | | (1) | | | | | | (8,622) | | | | | | (3) | | |
| | |
Three Months
Ended March 31, 2023 |
| |
% of
Revenue |
| |
Three Months
Ended March 31, 2022 |
| |
% of
Revenue |
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Loss before income taxes
|
| | | | (52,158) | | | | | | (17) | | | | | | (60,790) | | | | | | (22) | | |
Provision for income taxes
|
| | | | (290) | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | (52,448) | | | | | | (17) | | | | | | (60,790) | | | | | | (22) | | |
Net loss attributable to redeemable non-controlling interests
|
| | | | (43,249) | | | | | | (14) | | | | | | (50,213) | | | | | | (18) | | |
Net loss attributable to controlling interests
|
| | | $ | (9,199) | | | | | | (3)% | | | | | $ | (10,577) | | | | | | (4)% | | |
|
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Capitated revenue
|
| | | $ | 298,704 | | | | | $ | 269,685 | | | | | $ | 29,019 | | | | | | 11% | | |
Other patient service revenue
|
| | | $ | 3,373 | | | | | $ | 3,859 | | | | | | (486) | | | | | | (13)% | | |
Total operating revenue
|
| | | $ | 302,077 | | | | | $ | 273,544 | | | | | $ | 28,533 | | | | | | 10% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Medical expense
|
| | | $ | 285,570 | | | | | $ | 265,821 | | | | | $ | 19,749 | | | | | | 7% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Premium deficiency reserve
|
| | | $ | 5,140 | | | | | $ | (1,325) | | | | | $ | 6,465 | | | | | | 488% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Corporate, general and administrative expense
|
| | | $ | 37,643 | | | | | $ | 38,599 | | | | | $ | (956) | | | | | | (2)% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Amount
|
| |
%
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | $ | (4,086) | | | | | $ | (2,755) | | | | | $ | (1,331) | | | | | | 48% | | |
Mark-to-market of stock warrants
|
| | | $ | 649 | | | | | $ | (5,861) | | | | | | 6,510 | | | | | | (111)% | | |
Other
|
| | | $ | 96 | | | | | $ | (6) | | | | | | 102 | | | | | | NM | | |
Total other expense
|
| | | $ | (3,341) | | | | | $ | (8,622) | | | | | $ | 5,281 | | | | | | (61)% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
% of
Revenue(1) |
| |
December 3, 2021
through December 31, 2021 |
| |
% of
Revenue(1) |
| | |
January 1, 2021
through December 2, 2021 |
| |
% of
Revenue(1) |
| ||||||||||||||||||
Operating revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 1,034,800 | | | | | | 99% | | | | | $ | 57,225 | | | | | | 97% | | | | | | $ | 567,735 | | | | | | 98% | | |
Other patient service revenue
|
| | | | 14,671 | | | | | | 1 | | | | | | 1,538 | | | | | | 3 | | | | | | | 10,867 | | | | | | 2 | | |
Total operating revenue
|
| | | | 1,049,471 | | | | | | 100 | | | | | | 58,763 | | | | | | 100 | | | | | | | 578,602 | | | | | | 100 | | |
Operating expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | | 1,057,224 | | | | | | 101 | | | | | | 66,877 | | | | | | 114 | | | | | | | 592,465 | | | | | | 102 | | |
Premium deficiency reserve
|
| | | | (11,461) | | | | | | (1) | | | | | | 26,277 | | | | | | 45 | | | | | | | 11,559 | | | | | | 2 | | |
Corporate, general & administrative expense
|
| | | | 157,284 | | | | | | 15 | | | | | | 16,983 | | | | | | 29 | | | | | | | 100,243 | | | | | | 17 | | |
Sales and marketing expense
|
| | | | 5,096 | | | | | | 0 | | | | | | 364 | | | | | | 1 | | | | | | | 1,818 | | | | | | — | | |
Depreciation and amortization
|
| | | | 87,289 | | | | | | 8 | | | | | | 7,149 | | | | | | 12 | | | | | | | 1,575 | | | | | | — | | |
Goodwill impairment
|
| | | | 1,314,952 | | | | | | 125 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | |
Total operating expense
|
| | | | 2,610,384 | | | | | | 248 | | | | | | 117,650 | | | | | | 201 | | | | | | | 707,660 | | | | | | 121 | | |
Operating loss
|
| | | | (1,560,913) | | | | | | (149) | | | | | | (58,887) | | | | | | (101) | | | | | | | (129,058) | | | | | | (21) | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (11,404) | | | | | | (1) | | | | | | (851) | | | | | | (2) | | | | | | | (9,824) | | | | | | (2) | | |
Mark-to-market of stock warrants
|
| | | | 9,865 | | | | | | 1 | | | | | | 2,272 | | | | | | 4 | | | | | | | (7,665) | | | | | | (1) | | |
Other
|
| | | | 2,757 | | | | | | 0 | | | | | | (471) | | | | | | — | | | | | | | 147 | | | | | | — | | |
Total other income (expense)
|
| | | | 1,218 | | | | | | 0 | | | | | | 950 | | | | | | 2 | | | | | | | (17,342) | | | | | | (3) | | |
Loss before income taxes
|
| | | | (1,559,695) | | | | | | (149) | | | | | | (57,937) | | | | | | (99) | | | | | | | (146,400) | | | | | | (24) | | |
Provision for income taxes
|
| | | | (1,862) | | | | | | 0 | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | |
Net loss
|
| | | | (1,561,557) | | | | | | (149) | | | | | | (57,937) | | | | | | (99) | | | | | | | (146,400) | | | | | | (24) | | |
Net loss attributable to redeemable non-controlling interests
|
| | | | (1,291,430) | | | | | | (123) | | | | | | (47,857) | | | | | | (81) | | | | | | | — | | | | | | — | | |
Net loss attributable to controlling interests
|
| | | $ | (270,127) | | | | | | (26)% | | | | | $ | (10,080) | | | | | | (18)% | | | | | | $ | (146,400) | | | | | | (24)% | | |
| | |
Material Cash Requirements
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
Less than
1 year |
| |
1 – 3
years |
| |
3 – 5
years |
| |
More than
5 years |
| |||||||||||||||
Unpaid claims(1)
|
| | | $ | 151,207 | | | | | $ | 151,207 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Long-term debt, principal(2)
|
| | | | 95,000 | | | | | | — | | | | | | 65,000 | | | | | | 30,000 | | | | | | — | | |
Long-term debt, interest(3)
|
| | | | 78,216 | | | | | | 13,429 | | | | | | 42,001 | | | | | | 22,786 | | | | | | — | | |
Operating lease liabilities(4)
|
| | | | 12,790 | | | | | | 704 | | | | | | 4,292 | | | | | | 3,538 | | | | | | 4,256 | | |
Total
|
| | | $ | 337,213 | | | | | $ | 165,340 | | | | | $ | 111,293 | | | | | $ | 56,324 | | | | | $ | 4,256 | | |
| | |
Successor
|
| |||||||||
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash used in operating activities
|
| | | $ | (23,722) | | | | | $ | (27,776) | | |
Net cash used in investing activities
|
| | | | (464) | | | | | | (1,149) | | |
Net cash provided by (used in) financing activities
|
| | | | 14,102 | | | | | | (1,207) | | |
Net change in cash
|
| | | | (10,084) | | | | | | (30,132) | | |
Cash at beginning of period
|
| | | | 18,457 | | | | | | 140,834 | | |
Cash at end of period
|
| | | $ | 8,373 | | | | | $ | 110,702 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Net cash used in operating activities
|
| | | $ | (126,019) | | | | | $ | (15,342) | | | | | | $ | (51,129) | | |
Net cash used in investing activities
|
| | | | (7,733) | | | | | | (47,856) | | | | | | | (8,209) | | |
Net cash provided by financing activities
|
| | | | 11,375 | | | | | | 198,677 | | | | | | | 24,790 | | |
Net change in cash
|
| | | $ | (122,377) | | | | | $ | 135,479 | | | | | | $ | (34,548) | | |
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Sherif Abdou, M.D. | | |
62
|
| | Chief Executive Officer, Director and Co-Founder | |
Amir Bacchus, M.D. | | |
59
|
| | Chief Medical Officer, Director and Co-Founder | |
Atul Kavthekar | | |
55
|
| | Chief Financial Officer | |
Non-Employee Directors | | | | | | | |
Mark Thierer | | |
63
|
| | Chairman of the Board | |
Greg Wasson | | |
64
|
| | Director | |
Lawrence B. Leisure | | |
72
|
| | Director | |
Mary Tolan | | |
62
|
| | Director | |
Greg Kazarian | | |
60
|
| | Director | |
Thomas E. Price, M.D. | | |
69
|
| | Director | |
Jeffrey G. Park | | |
51
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($)(2) |
| |
Option
Awards ($)(2) |
| |
Non-Equity
Incentive Plan Compensation ($)(3) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||||||||
Sherif Abdou
Chief Executive Officer |
| | | | 2022 | | | | | | 800,000 | | | | | | 6,300,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,100,000 | | |
| | | 2021 | | | | | | 750,000 | | | | | | 750,000 | | | | | | 81,081 | | | | | | — | | | | | | — | | | | | | 2,824 | | | | | | 1,583,905 | | | ||
Amir Bacchus
Chief Medical Officer |
| | | | 2022 | | | | | | 600,000 | | | | | | 3,700,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,300,000 | | |
| | | 2021 | | | | | | 500,000 | | | | | | 500,000 | | | | | | 56,474 | | | | | | — | | | | | | — | | | | | | 1,927 | | | | | | 1,058,401 | | | ||
Atul Kavthekar
Chief Financial Officer |
| | | | 2022 | | | | | | 17,308 | | | | | | — | | | | | | — | | | | | | 1,326,347 | | | | | | — | | | | | | 20,462 | | | | | | 1,364,117 | | |
| | |
Option Awards
|
| |||||||||||||||||||||
Name
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| ||||||||||||
Sherif Abdou
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Amir Bacchus
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Atul Kavthekar
|
| | | | — | | | | | | 600,000 | | | | | $ | 3.70 | | | | | | 12/12/2032 | | |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Option
Awards ($)(1) |
| |
Total
($) |
| |||||||||
Mark Thierer
|
| | | | 160,000 | | | | | | 1,097,521 | | | | | | 1,257,521 | | |
Gregory N. Kazarian
|
| | | | 65,000 | | | | | | 249,762 | | | | | | 314,762 | | |
Lawrence B. Leisure
|
| | | | 77,500 | | | | | | 249,762 | | | | | | 327,262 | | |
Jeffrey G. Park
|
| | | | 90,000 | | | | | | 249,762 | | | | | | 339,762 | | |
Thomas E. Price
|
| | | | 90,000 | | | | | | 249,762 | | | | | | 339,762 | | |
Mary A. Tolan
|
| | | | 90,000 | | | | | | 249,762 | | | | | | 339,762 | | |
Greg Wasson
|
| | | | 90,000 | | | | | | 249,762 | | | | | | 339,762 | | |
Name
|
| |
Number of Class A
Shares Underlying Stock Options |
| |||
Mark Thierer
|
| | | | 371,069 | | |
Gregory N. Kazarian
|
| | | | 85,535 | | |
Lawrence B. Leisure
|
| | | | 85,535 | | |
Jeffrey G. Park
|
| | | | 85,535 | | |
Thomas E. Price
|
| | | | 85,535 | | |
Mary A. Tolan
|
| | | | 85,535 | | |
Greg Wasson
|
| | | | 85,535 | | |
| | |
Class A
Common Stock |
| |
% of Class
|
| |
Class V
Common Stock(1) |
| |
% of Class
|
| |
Total Voting
Power(2) |
| |||||||||||||||
Directors and Named Executive Officers:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mark Thierer(3)
|
| | | | 578,214 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Sherif Abdou(4)
|
| | | | — | | | | | | — | | | | | | 28,185,982 | | | | | | 14.0% | | | | | | 9.0% | | |
Amir Bacchus(5)
|
| | | | 2,198,860 | | | | | | 2.0% | | | | | | 18,790,658 | | | | | | 9.3% | | | | | | 6.7% | | |
Greg Wasson(6)
|
| | | | 902,415 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
| | |
Class A
Common Stock |
| |
% of Class
|
| |
Class V
Common Stock(1) |
| |
% of Class
|
| |
Total Voting
Power(2) |
| |||||||||||||||
Lawrence Leisure(6)
|
| | | | 42,767 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Mary Tolan(6)
|
| | | | 42,767 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Greg Kazarian(7)
|
| | | | 42,767 | | | | | | * | | | | | | 1,177,659 | | | | | | * | | | | | | * | | |
Thomas Price(8)
|
| | | | 42,767 | | | | | | * | | | | | | 1,177,659 | | | | | | * | | | | | | * | | |
Jeffrey Park(6)
|
| | | | 42,767 | | | | | | * | | | | | | — | | | | | | — | | | | | | * | | |
Atul Kavthekar
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
All Current Directors and Executive Officers (10 individuals)(9)
|
| | | | 3,893,324 | | | | | | 3.5% | | | | | | 49,331,958 | | | | | | 24.4% | | | | | | 17.0% | | |
Five Percent Holders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Chicago Pacific Founders(10)
|
| | | | 68,674,092 | | | | | | 58.2% | | | | | | 91,269,317 | | | | | | 45.2% | | | | | | 49.9% | | |
Hudson Vegas Investment SPV,
LLC(11) |
| | | | — | | | | | | — | | | | | | 43,974,331 | | | | | | 21.8% | | | | | | 14.1% | | |
Entities affiliated with Leavitt Equity Partners(12)
|
| | | | 17,218,245 | | | | | | 14.6% | | | | | | 7,505,383 | | | | | | 3.7% | | | | | | 7.7% | | |
FMR LLC(13)
|
| | | | 7,213,957 | | | | | | 6.5% | | | | | | — | | | | | | — | | | | | | 2.3% | | |
Plan category:
|
| |
Number of Securities
to be Issued Upon Exercise of Outstanding Options, Warrants, and Rights |
| |
Weighted-Average
Exercise Price of Outstanding Options, Warrants, and Rights |
| |
Number of Securities
Available for Future Issuance Under Equity Compensation Plans (excludes securities reflected in first column) |
| |||||||||
Equity compensation plans approved by security holders(1)
|
| | | | 5,001,779 | | | | | $ | 5.39 | | | | | | 12,050,488(2) | | |
Equity compensation plans not approved by security holders
|
| | | | — | | | | | | | | | | | | — | | |
Total
|
| | | | 5,001,779 | | | | | | | | | | | | 12,050,488 | | |
| | |
Shares Beneficially Owned
Prior to Offering |
| |
Number of
Shares Being Offered |
| |
Shares Beneficially Owned
After the Offering |
| |||||||||||||||||||||
Name of Selling Stockholder
|
| |
Number
|
| |
Percentage
|
| |
Number
|
| |
Percentage
|
| ||||||||||||||||||
Alyeska Master Fund, L.P.(1)
|
| | | | 7,926,474 | | | | | | 2.5% | | | | | | 7,826,474 | | | | | | 100,000 | | | | | | * | | |
Amir Bacchus(2)
|
| | | | 20,989,518 | | | | | | 6.7% | | | | | | 2,198,860 | | | | | | 18,790,658 | | | | | | 6.0% | | |
Balkin Family Investments, LLC(3)
|
| | | | 1,465,907 | | | | | | * | | | | | | 1,465,907 | | | | | | — | | | | | | — | | |
Entities affiliated with Chicago Pacific Founders(4)
|
| | | | 211,838,642 | | | | | | 57.0% | | | | | | 111,137,628 | | | | | | 100,701,014 | | | | | | 32.2% | | |
Leavitt Equity Partners II, L.P.(5)
|
| | | | 9,070,678 | | | | | | 2.9% | | | | | | 1,565,295 | | | | | | 7,505,383 | | | | | | 2.4% | | |
Leavitt Equity Partners III, L.P.(6)
|
| | | | 15,652,950 | | | | | | 4.9% | | | | | | 15,652,950 | | | | | | — | | | | | | — | | |
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
|
| |||
P3 Health Partners Inc. | | | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-16 | | | |
| | | | F-17 | | | |
| | | | F-19 | | | |
| | | | F-20 | | | |
| | | | F-21 | | | |
| | | | F-23 | | |
| | |
Page
|
| |||
Foresight Acquisition Corp. | | | | | | | |
| | | | F-59 | | | |
| | | | F-60 | | | |
| | | | F-61 | | | |
| | | | F-62 | | | |
| | | | F-63 | | | |
| | | | F-64 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash
|
| | | $ | 7,183 | | | | | $ | 17,537 | | |
Restricted cash
|
| | | | 1,190 | | | | | | 920 | | |
Health plan receivable, net of allowance for credit losses of $150 and $0,
respectively |
| | | | 93,215 | | | | | | 72,092 | | |
Clinic fees and insurance receivable, net of contractual allowances of $5,683 and $5,755, respectively
|
| | | | 318 | | | | | | 822 | | |
Other receivables
|
| | | | 4,640 | | | | | | 6,678 | | |
Prepaid expenses and other current assets
|
| | | | 2,824 | | | | | | 2,643 | | |
TOTAL CURRENT ASSETS
|
| | | | 109,370 | | | | | | 100,692 | | |
Property and equipment, net
|
| | | | 8,947 | | | | | | 8,839 | | |
Intangible assets, net
|
| | | | 730,161 | | | | | | 751,050 | | |
Other long-term assets
|
| | | | 18,944 | | | | | | 15,990 | | |
TOTAL ASSETS(1)
|
| | | $ | 867,422 | | | | | $ | 876,571 | | |
LIABILITIES, MEZZANINE EQUITY and STOCKHOLDERS’ EQUITY
|
| | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 15,798 | | | | | $ | 11,542 | | |
Accrued expenses and other current liabilities
|
| | | | 21,330 | | | | | | 16,647 | | |
Accrued payroll
|
| | | | 7,401 | | | | | | 8,224 | | |
Health plans settlements payable
|
| | | | 12,384 | | | | | | 13,608 | | |
Claims payable
|
| | | | 164,897 | | | | | | 151,207 | | |
Premium deficiency reserve
|
| | | | 31,515 | | | | | | 26,375 | | |
Accrued interest
|
| | | | 16,336 | | | | | | 14,061 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 269,661 | | | | | | 241,664 | | |
Operating lease liability
|
| | | | 12,822 | | | | | | 11,516 | | |
Warrant liabilities
|
| | | | 868 | | | | | | 1,517 | | |
Contingent consideration
|
| | | | 4,907 | | | | | | 4,794 | | |
Long-term debt, net
|
| | | | 108,126 | | | | | | 94,421 | | |
TOTAL LIABILITIES(1)
|
| | | | 396,384 | | | | | | 353,912 | | |
COMMITMENTS AND CONTINGENCIES (Note 12) | | | | | | | | | | | | | |
MEZZANINE EQUITY: | | | | | | | | | | | | | |
Redeemable non-controlling interest
|
| | | | 473,723 | | | | | | 516,805 | | |
STOCKHOLDERS’ (DEFICIT) EQUITY: | | | | | | | | | | | | | |
Class A common stock, $.0001 par value; 800,000 shares authorized; 41,579 shares issued and outstanding
|
| | | | 4 | | | | | | 4 | | |
Class V common stock, $.0001 par value; 205,000 shares authorized; 201,867 shares and 201,592 shares issued and outstanding,
respectively |
| | | | 20 | | | | | | 20 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
Additional paid in capital
|
| | | | 316,061 | | | | | | 315,375 | | |
Accumulated deficit
|
| | | | (318,770) | | | | | | (309,545) | | |
TOTAL STOCKHOLDERS’ (DEFICIT) EQUITY
|
| | | | (2,685) | | | | | | 5,854 | | |
TOTAL LIABILITIES, MEZZANINE EQUITY & STOCKHOLDERS’
(DEFICIT) EQUITY |
| | | $ | 867,422 | | | | | $ | 876,571 | | |
|
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
OPERATING REVENUE: | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 298,704 | | | | | $ | 269,685 | | |
Other patient service revenue
|
| | | | 3,373 | | | | | | 3,859 | | |
TOTAL OPERATING REVENUE
|
| | | | 302,077 | | | | | | 273,544 | | |
OPERATING EXPENSE: | | | | | | | | | | | | | |
Medical expense
|
| | | | 285,570 | | | | | | 265,821 | | |
Premium deficiency reserve
|
| | | | 5,140 | | | | | | (1,325) | | |
Corporate, general and administrative expense
|
| | | | 37,643 | | | | | | 38,599 | | |
Sales and marketing expense
|
| | | | 1,001 | | | | | | 865 | | |
Depreciation and amortization
|
| | | | 21,540 | | | | | | 21,752 | | |
TOTAL OPERATING EXPENSE
|
| | | | 350,894 | | | | | | 325,712 | | |
OPERATING LOSS
|
| | | | (48,817) | | | | | | (52,168) | | |
OTHER INCOME (EXPENSE): | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (4,086) | | | | | | (2,755) | | |
Mark-to-market of stock warrants
|
| | | | 649 | | | | | | (5,861) | | |
Other
|
| | | | 96 | | | | | | (6) | | |
TOTAL OTHER EXPENSE
|
| | | | (3,341) | | | | | | (8,622) | | |
LOSS BEFORE INCOME TAXES
|
| | | | (52,158) | | | | | | (60,790) | | |
PROVISION FOR INCOME TAXES
|
| | | | (290) | | | | | | — | | |
NET LOSS
|
| | | | (52,448) | | | | | | (60,790) | | |
LESS: NET LOSS ATTRIBUTABLE TO REDEEMABLE NON-CONTROLLING INTERESTS
|
| | | | (43,249) | | | | | | (50,213) | | |
NET LOSS ATTRIBUTABLE TO CONTROLLING INTERESTS
|
| | | $ | (9,199) | | | | | $ | (10,577) | | |
NET LOSS PER SHARE (Note 9): | | | | | | | | | | | | | |
Basic
|
| | | $ | (0.22) | | | | | $ | (0.25) | | |
Diluted
|
| | | $ | (0.22) | | | | | $ | (0.25) | | |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING (Note 9): | | | | | | | | | | | | | |
Basic
|
| | | | 41,579 | | | | | | 41,579 | | |
Diluted
|
| | | | 41,579 | | | | | | 41,579 | | |
| | |
Redeemable
Non-Controlling Interests |
| | |
Class A Common Stock
|
| |
Class V Common Stock
|
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||
STOCKHOLDERS’ EQUITY, December 31, 2021
|
| | | $ | 1,790,617 | | | | | | | 41,579 | | | | | $ | 4 | | | | | | 196,554 | | | | | $ | 20 | | | | | $ | 312,946 | | | | | $ | (39,418) | | | | | $ | 273,552 | | |
Vesting of Class V common stock awards
|
| | | | — | | | | | | | — | | | | | | — | | | | | | 549 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation
|
| | | | 11,711 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | (50,213) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,577) | | | | | | (10,577) | | |
STOCKHOLDERS’ EQUITY, March 31, 2022
|
| | | $ | 1,752,115 | | | | | | | 41,579 | | | | | $ | 4 | | | | | | 197,103 | | | | | $ | 20 | | | | | $ | 312,946 | | | | | $ | (49,995) | | | | | $ | 262,975 | | |
| | |
Redeemable
Non-Controlling Interests |
| | |
Class A Common Stock
|
| |
Class V Common Stock
|
| |
Additional
Paid in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| ||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| |||||||||||||||||||||||||||||||||||||
STOCKHOLDERS’ EQUITY, December 31, 2022
|
| | | $ | 516,805 | | | | | | | 41,579 | | | | | $ | 4 | | | | | | 201,592 | | | | | $ | 20 | | | | | $ | 315,375 | | | | | $ | (309,545) | | | | | $ | 5,854 | | |
Cumulative adjustment due to adoption of new credit loss standard
|
| | | | (124) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26) | | | | | | (26) | | |
Vesting of Class V common stock awards
|
| | | | — | | | | | | | — | | | | | | — | | | | | | 275 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation
|
| | | | 291 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 686 | | | | | | — | | | | | | 686 | | |
Net loss
|
| | | | (43,249) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,199) | | | | | | (9,199) | | |
STOCKHOLDERS’ EQUITY, March 31, 2023
|
| | | $ | 473,723 | | | | | | | 41,579 | | | | | $ | 4 | | | | | | 201,867 | | | | | $ | 20 | | | | | $ | 316,061 | | | | | $ | (318,770) | | | | | $ | (2,685) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (52,448) | | | | | $ | (60,790) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 21,540 | | | | | | 21,752 | | |
Equity-based compensation
|
| | | | 977 | | | | | | 11,711 | | |
Amortization of original issue discount and debt issuance costs
|
| | | | 279 | | | | | | — | | |
Accretion of contingent consideration
|
| | | | 113 | | | | | | 91 | | |
Mark-to-market adjustment of stock warrants
|
| | | | (649) | | | | | | 5,861 | | |
Premium deficiency reserve
|
| | | | 5,140 | | | | | | (1,325) | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Health plan receivable
|
| | | | (21,273) | | | | | | (44,337) | | |
Clinic fees, insurance, and other receivable
|
| | | | 2,542 | | | | | | 805 | | |
Prepaid expenses and other current assets
|
| | | | (454) | | | | | | 216 | | |
Other long-term assets
|
| | | | (1,364) | | | | | | — | | |
Accounts payable, accrued expenses, and other current liabilities
|
| | | | 8,316 | | | | | | 4,018 | | |
Accrued payroll
|
| | | | (823) | | | | | | 1,382 | | |
Health plan settlements payable
|
| | | | (1,224) | | | | | | (3,909) | | |
Claims payable
|
| | | | 13,690 | | | | | | 35,450 | | |
Accrued interest
|
| | | | 2,275 | | | | | | 1,241 | | |
Operating lease liability
|
| | | | (359) | | | | | | 58 | | |
Net cash used in operating activities
|
| | | | (23,722) | | | | | | (27,776) | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (464) | | | | | | (877) | | |
Notes receivable
|
| | | | — | | | | | | (272) | | |
Net cash used in investing activities
|
| | | | (464) | | | | | | (1,149) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Proceeds from long-term debt, net of original issuance discount
|
| | | | 14,102 | | | | | | — | | |
Repayment of long-term debt
|
| | | | — | | | | | | (1,207) | | |
Net cash provided by (used in) financing activities
|
| | | | 14,102 | | | | | | (1,207) | | |
Net change in cash and restricted cash
|
| | | | (10,084) | | | | | | (30,132) | | |
Cash and restricted cash, beginning of period
|
| | | | 18,457 | | | | | | 140,834 | | |
Cash and restricted cash, end of period
|
| | | $ | 8,373 | | | | | $ | 110,702 | | |
Revenue Type
|
| |
Three Months
Ended March 31, 2023 |
| |
% of Total
|
| |
Three Months
Ended March 31, 2022 |
| |
% of Total
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Capitated revenue
|
| | | $ | 298,704 | | | | | | 98.9% | | | | | $ | 269,685 | | | | | | 98.6% | | |
Other patient service revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Clinic fees and insurance
|
| | | | 1,480 | | | | | | 0.5% | | | | | | 1,882 | | | | | | 0.7% | | |
Care coordination / management fees
|
| | | | 1,850 | | | | | | 0.6% | | | | | | 1,921 | | | | | | 0.7% | | |
Incentive fees
|
| | | | 43 | | | | | | 0.0% | | | | | | 56 | | | | | | 0.0% | | |
Total other patient service revenue
|
| | | | 3,373 | | | | | | 1.1% | | | | | | 3,859 | | | | | | 1.4% | | |
Total revenue
|
| | | $ | 302,077 | | | | | | 100.0% | | | | | $ | 273,544 | | | | | | 100.0% | | |
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Warrant liability as of March 31, 2023
|
| | | $ | 844 | | | | | $ | — | | | | | $ | 24 | | | | | $ | 868 | | |
Warrant liability as of December 31, 2022
|
| | | $ | 1,477 | | | | | $ | — | | | | | $ | 40 | | | | | $ | 1,517 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
|
Volatility
|
| |
73.0%
|
| |
55.0%
|
|
Risk-free interest rate
|
| |
3.8%
|
| |
4.1%
|
|
Exercise price
|
| |
$11.50
|
| |
$11.50
|
|
Expected term
|
| |
3.7 years
|
| |
3.9 years
|
|
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Beginning balance
|
| | | $ | 40 | | | | | $ | 502 | | |
Mark-to-market adjustment
|
| | | | (16) | | | | | | (19) | | |
Ending balance
|
| | | $ | 24 | | | | | $ | 483 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Leasehold improvements
|
| | | $ | 1,832 | | | | | $ | 1,810 | | |
Furniture and fixtures
|
| | | | 1,238 | | | | | | 1,262 | | |
Computer equipment and software
|
| | | | 3,358 | | | | | | 3,206 | | |
Medical equipment
|
| | | | 1,095 | | | | | | 1,067 | | |
Software (development in process)
|
| | | | 3,654 | | | | | | 3,460 | | |
Vehicles
|
| | | | 654 | | | | | | 618 | | |
Other
|
| | | | 365 | | | | | | 37 | | |
| | | | | 12,196 | | | | | | 11,460 | | |
Less: accumulated depreciation
|
| | | | (3,249) | | | | | | (2,621) | | |
Property and equipment, net
|
| | | $ | 8,947 | | | | | $ | 8,839 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Indefinite lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical licenses
|
| | | $ | 700 | | | | | $ | — | | | | | $ | 700 | | | | | $ | 700 | | | | | $ | — | | | | | $ | 700 | | |
Definite lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 684,000 | | | | | | (91,200) | | | | | | 592,800 | | | | | | 684,000 | | | | | | (74,100) | | | | | | 609,900 | | |
Trademarks
|
| | | | 148,635 | | | | | | (20,255) | | | | | | 128,380 | | | | | | 148,635 | | | | | | (16,704) | | | | | | 131,931 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| ||||||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||||||||
Payor contracts
|
| | | | 4,700 | | | | | | (588) | | | | | | 4,112 | | | | | | 4,700 | | | | | | (470) | | | | | | 4,230 | | |
Provider network
|
| | | | 4,800 | | | | | | (631) | | | | | | 4,169 | | | | | | 4,800 | | | | | | (511) | | | | | | 4,289 | | |
Total
|
| | | $ | 842,835 | | | | | $ | (112,674) | | | | | $ | 730,161 | | | | | $ | 842,835 | | | | | $ | (91,785) | | | | | $ | 751,050 | | |
|
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Repurchase promissory note, interest paid at 11.0%, due June 2026
|
| | | $ | 15,000 | | | | | $ | 15,000 | | |
Term loan facility, interest paid at 12.0%, due December 2025
|
| | | | 65,000 | | | | | | 65,000 | | |
Unsecured promissory note, interest paid at 14.0%, due May 2026
|
| | | | 29,102 | | | | | | 15,000 | | |
Long-term debt, gross
|
| | | | 109,102 | | | | | | 95,000 | | |
Less: unamortized debt issuance costs and original issue discount
|
| | | | (976) | | | | | | (579) | | |
| | | | | 108,126 | | | | | | 94,421 | | |
Less: current portion of long-term debt
|
| | | | — | | | | | | — | | |
Long-term debt, net
|
| | | $ | 108,126 | | | | | $ | 94,421 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands, except per share data)
|
| |||||||||
Net loss attributable to Class A common stockholders – basic and diluted
|
| | | $ | (9,199) | | | | | $ | (10,577) | | |
Weighted average Class A common shares outstanding – basic and diluted
|
| | | | 41,579 | | | | | | 41,579 | | |
Net loss per share attributable to Class A common stockholders – basic and diluted
|
| | | $ | (0.22) | | | | | $ | (0.25) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Stock warrants(1)
|
| | | | 11,248 | | | | | | 10,819 | | |
Stock options(1)
|
| | | | 5,487 | | | | | | 2,134 | | |
Shares of Class V common stock(2)
|
| | | | 201,972 | | | | | | 202,025 | | |
Total
|
| | | | 218,707 | | | | | | 214,978 | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||||||||||||||
| | |
Units (in thousands)
|
| |
Ownership %
|
| |
Units (in thousands)
|
| |
Ownership %
|
| ||||||||||||
P3 Health Partners Inc.’s ownership of Common Units
|
| | | | 41,579 | | | | | | 17.1% | | | | | | 41,579 | | | | | | 17.1% | | |
Non-controlling interest holders’ ownership
of Common Units |
| | | | 201,867 | | | | | | 82.9% | | | | | | 201,592 | | | | | | 82.9% | | |
Total Common Units
|
| | | | 243,446 | | | | | | 100.0% | | | | | | 243,171 | | | | | | 100.0% | | |
| | |
March 31, 2023
|
| |
December 31, 2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
ASSETS | | | | | | | | | | | | | |
Cash
|
| | | $ | — | | | | | $ | 1,759 | | |
Clinic fees and insurance receivables, net
|
| | | | 639 | | | | | | 323 | | |
Prepaid expenses and other current assets
|
| | | | 1,229 | | | | | | 121 | | |
Other receivable
|
| | | | 13 | | | | | | 855 | | |
Property and equipment, net
|
| | | | 43 | | | | | | 44 | | |
Other long-term assets
|
| | | | 114 | | | | | | — | | |
Due from consolidated entities of P3
|
| | | | 10,123 | | | | | | 3,012 | | |
TOTAL ASSETS
|
| | | | 12,161 | | | | | | 6,114 | | |
LIABILITIES AND MEMBERS’ DEFICIT | | | | | | | | | | | | | |
Accounts payable
|
| | | | 5,725 | | | | | | 7,800 | | |
Accrued expenses and other current liabilities
|
| | | | 546 | | | | | | 262 | | |
Accrued payroll
|
| | | | 2,381 | | | | | | 1,885 | | |
Claims payable
|
| | | | 7,087 | | | | | | — | | |
Other long-term liabilities
|
| | | | 1,023 | | | | | | — | | |
Due to consolidated entities of P3
|
| | | | 41,540 | | | | | | 36,025 | | |
TOTAL LIABILITIES
|
| | | | 58,302 | | | | | | 45,972 | | |
MEMBERS’ DEFICIT
|
| | | | (46,141) | | | | | | (39,858) | | |
TOTAL LIABILITIES AND MEMBERS’ DEFICIT
|
| | | $ | 12,161 | | | | | $ | 6,114 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Revenue
|
| | | $ | 10,839 | | | | | $ | 12,914 | | |
Expense
|
| | | | 13,675 | | | | | | 14,920 | | |
Net loss
|
| | | $ | (2,836) | | | | | $ | (2,006) | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
CURRENT ASSETS: | | | | | | | | | | | | | |
Cash
|
| | | $ | 17,537 | | | | | $ | 140,478 | | |
Restricted cash
|
| | | | 920 | | | | | | 356 | | |
Health plan receivable
|
| | | | 72,092 | | | | | | 50,251 | | |
Clinic fees and insurance receivable, net
|
| | | | 822 | | | | | | 1,090 | | |
Other receivable
|
| | | | 6,678 | | | | | | 727 | | |
Prepaid expenses and other current assets
|
| | | | 2,643 | | | | | | 6,959 | | |
TOTAL CURRENT ASSETS
|
| | | | 100,692 | | | | | | 199,861 | | |
LONG-TERM ASSETS: | | | | | | | | | | | | | |
Property and equipment, net
|
| | | | 8,839 | | | | | | 8,048 | | |
Goodwill
|
| | | | — | | | | | | 1,309,750 | | |
Intangible assets, net
|
| | | | 751,050 | | | | | | 835,839 | | |
Other long-term assets
|
| | | | 15,990 | | | | | | 10,611 | | |
TOTAL LONG-TERM ASSETS
|
| | | | 775,879 | | | | | | 2,164,248 | | |
TOTAL ASSETS(1)
|
| | | $ | 876,571 | | | | | $ | 2,364,109 | | |
LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
CURRENT LIABILITIES: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 11,542 | | | | | $ | 5,469 | | |
Accrued expenses and other current liabilities
|
| | | | 16,647 | | | | | | 12,261 | | |
Accrued payroll
|
| | | | 8,224 | | | | | | 6,304 | | |
Health plan settlements payable
|
| | | | 13,608 | | | | | | 22,549 | | |
Claims payable
|
| | | | 151,207 | | | | | | 101,958 | | |
Premium deficiency reserve
|
| | | | 26,375 | | | | | | 37,836 | | |
Accrued interest
|
| | | | 14,061 | | | | | | 8,771 | | |
Current portion of long-term debt
|
| | | | — | | | | | | 46 | | |
Short-term debt
|
| | | | — | | | | | | 3,579 | | |
TOTAL CURRENT LIABILITIES
|
| | | | 241,664 | | | | | | 198,773 | | |
LONG-TERM LIABILITIES: | | | | | | | | | | | | | |
Operating lease liability
|
| | | | 11,516 | | | | | | 6,297 | | |
Warrant liabilities
|
| | | | 1,517 | | | | | | 11,383 | | |
Contingent consideration
|
| | | | 4,794 | | | | | | 3,487 | | |
Long-term debt, net
|
| | | | 94,421 | | | | | | 80,000 | | |
TOTAL LONG-TERM LIABILITIES
|
| | | | 112,248 | | | | | | 101,167 | | |
TOTAL LIABILITIES(1)
|
| | | | 353,912 | | | | | | 299,940 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
COMMITMENTS AND CONTINGENCIES (NOTE 17 AND NOTE 21) | | | | | | | | | | | | | |
MEZZANINE EQUITY | | | | | | | | | | | | | |
Redeemable non-controlling interest
|
| | | | 516,805 | | | | | | 1,790,617 | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | |
Class A common stock, $0.0001 par value; 800,000,000 shares authorized; 41,578,890 shares issued and outstanding as of December 31, 2022 and
2021 |
| | | | 4 | | | | | | 4 | | |
Class V common stock, $0.0001 par value; 205,000,000 shares authorized; 201,592,012 and 196,553,523 shares issued and outstanding as of December 31, 2022 and 2021, respectively
|
| | | | 20 | | | | | | 20 | | |
Additional paid in capital
|
| | | | 315,375 | | | | | | 312,946 | | |
Accumulated deficit
|
| | | | (309,545) | | | | | | (39,418) | | |
TOTAL STOCKHOLDERS’ EQUITY
|
| | | | 5,854 | | | | | | 273,552 | | |
TOTAL LIABILITIES, MEZZANINE EQUITY, AND STOCKHOLDERS’ EQUITY
|
| | | $ | 876,571 | | | | | $ | 2,364,109 | | |
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
OPERATING REVENUE: | | | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 1,034,800 | | | | | $ | 57,224 | | | | | | $ | 567,735 | | |
Other patient service revenue
|
| | | | 14,671 | | | | | | 1,538 | | | | | | | 10,867 | | |
TOTAL OPERATING REVENUE
|
| | | | 1,049,471 | | | | | | 58,762 | | | | | | | 578,602 | | |
OPERATING EXPENSE: | | | | | | | | | | | | | | | | | | | | |
Medical expense
|
| | | | 1,057,224 | | | | | | 66,877 | | | | | | | 592,465 | | |
Premium deficiency reserve
|
| | | | (11,461) | | | | | | 26,277 | | | | | | | 11,559 | | |
Corporate, general and administrative expense
|
| | | | 157,284 | | | | | | 16,983 | | | | | | | 100,243 | | |
Sales and marketing expense
|
| | | | 5,096 | | | | | | 364 | | | | | | | 1,818 | | |
Depreciation and amortization
|
| | | | 87,289 | | | | | | 7,149 | | | | | | | 1,575 | | |
Goodwill impairment
|
| | | | 1,314,952 | | | | | | — | | | | | | | — | | |
TOTAL OPERATING EXPENSE
|
| | | | 2,610,384 | | | | | | 117,650 | | | | | | | 707,660 | | |
OPERATING LOSS
|
| | | | (1,560,913) | | | | | | (58,888) | | | | | | | (129,058) | | |
OTHER INCOME (EXPENSE): | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (11,404) | | | | | | (851) | | | | | | | (9,824) | | |
Mark-to-market of stock warrants
|
| | | | 9,865 | | | | | | 2,272 | | | | | | | (7,665) | | |
Other
|
| | | | 2,757 | | | | | | (471) | | | | | | | 147 | | |
TOTAL OTHER INCOME (EXPENSE)
|
| | | | 1,218 | | | | | | 950 | | | | | | | (17,342) | | |
LOSS BEFORE INCOME TAXES
|
| | | | (1,559,695) | | | | | | (57,938) | | | | | | | (146,400) | | |
PROVISION FOR INCOME TAXES
|
| | | | (1,862) | | | | | | — | | | | | | | — | | |
NET LOSS
|
| | | | (1,561,557) | | | | | | (57,938) | | | | | | | (146,400) | | |
LESS: NET LOSS ATTRIBUTABLE TO REDEEMABLE NON-CONTROLLING INTERESTS
|
| | | | (1,291,430) | | | | | | (47,857) | | | | | | | — | | |
NET LOSS ATTRIBUTABLE TO CONTROLLING INTERESTS
|
| | | $ | (270,127) | | | | | $ | (10,081) | | | | | | $ | (146,400) | | |
NET LOSS PER SHARE (BASIC)
|
| | | $ | (6.50) | | | | | $ | (0.24) | | | | | | | N/A(1) | | |
NET LOSS PER SHARE (DILUTED)
|
| | | $ | (6.50) | | | | | $ | (0.24) | | | | | | | N/A(1) | | |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING (BASIC)
|
| | | | 41,579 | | | | | | 41,579 | | | | | | | N/A(1) | | |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING (DILUTED)
|
| | | | 41,579 | | | | | | 41,579 | | | | | | | 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
|
| ||||||||||||||||||||||||||||||||||||||||||
MEMBERS’ DEFICIT, as
of December 31, 2020 |
| | | | 43,000,000 | | | | | $ | 43,656 | | | | | | 16,130,034 | | | | | $ | 47,042 | | | | | | | 6,000,000 | | | | | $ | 380 | | | | | | 1,302,083 | | | | | $ | 67 | | | | | $ | (180) | | | | | $ | (130,485) | | | | | $ | (130,218) | | |
Class B-1 and Class C Unit
Based Compensation |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 2,000,000 | | | | | | 380 | | | | | | 660,417 | | | | | | 902 | | | | | | — | | | | | | — | | | | | | 1,282 | | |
Class B-2 Units Accelerated
on Merger Date |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 4,054,054 | | | | | | 81 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 81 | | |
Class B-3 Units Accelerated
on Merger Date |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 5,647,438 | | | | | | 56 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 56 | | |
Class C-1 Units Accelerated
on Merger Date |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,035,833 | | | | | | 2,243 | | | | | | — | | | | | | — | | | | | | 2,243 | | |
Class C-2 Units Accelerated
on Merger Date |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 1,685,000 | | | | | | 39 | | | | | | — | | | | | | — | | | | | | 39 | | |
Net Loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (146,400) | | | | | | (146,400) | | |
MEMBERS’ DEFICIT, as
of December 2, 2021 |
| | | | 43,000,000 | | | | | $ | 43,656 | | | | | | 16,130,034 | | | | | $ | 47,042 | | | | | | | 17,701,492 | | | | | $ | 897 | | | | | | 4,683,333 | | | | | $ | 3,251 | | | | | $ | (180) | | | | | $ | (276,885) | | | | | $ | (272,917) | | |
| | |
Successor
|
| ||||||||||||||||||||||||||||||||||||||||||||||
| | |
Redeemable
Non-controlling Interest |
| | |
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 | | | | | | | 41,578,890 | | | | | $ | 4 | | | | | | 196,553,523 | | | | | $ | 20 | | | | | $ | 312,946 | | | | | $ | (29,337) | | | | | $ | 283,633 | | |
Equity-based compensation
|
| | | | 4,635 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | (47,856) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,081) | | | | | | (10,081) | | |
STOCKHOLDERS’ EQUITY, December 31, 2021
|
| | | | 1,790,617 | | | | | | | 41,578,890 | | | | | | 4 | | | | | | 196,553,523 | | | | | | 20 | | | | | | 312,946 | | | | | | (39,418) | | | | | | 273,552 | | |
Vesting of Class V common stock awards
|
| | | | — | | | | | | | — | | | | | | — | | | | | | 5,038,489 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation
|
| | | | 17,618 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,786 | | | | | | — | | | | | | 1,786 | | |
Class A common stock warrants issued
|
| | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 643 | | | | | | — | | | | | | 643 | | |
Net loss
|
| | | | (1,291,430) | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (270,127) | | | | | | (270,127) | | |
STOCKHOLDERS’ EQUITY, December 31, 2022
|
| | | $ | 516,805 | | | | | | | 41,578,890 | | | | | $ | 4 | | | | | | 201,592,012 | | | | | $ | 20 | | | | | $ | 315,375 | | | | | $ | (309,545) | | | | | $ | 5,854 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
|
| | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (1,561,557) | | | | | $ | (57,938) | | | | | | $ | (146,400) | | |
Adjustments to reconcile net loss to net cash used in operating activities:
|
| | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 87,289 | | | | | | 7,149 | | | | | | | 1,575 | | |
Equity-based compensation
|
| | | | 19,404 | | | | | | 4,635 | | | | | | | 3,701 | | |
Goodwill impairment
|
| | | | 1,314,952 | | | | | | — | | | | | | | — | | |
Amortization of original issue discount and debt issuance costs
|
| | | | — | | | | | | — | | | | | | | 1,798 | | |
Accretion of contingent consideration
|
| | | | 400 | | | | | | — | | | | | | | — | | |
Mark-to-market of stock warrants
|
| | | | (9,865) | | | | | | (2,272) | | | | | | | 7,665 | | |
Premium deficiency reserve
|
| | | | (11,461) | | | | | | 26,277 | | | | | | | 11,559 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | | |
Health plan receivable
|
| | | | (21,841) | | | | | | 3,236 | | | | | | | (2,770) | | |
Clinic fees, insurance, and other receivables
|
| | | | (5,338) | | | | | | 1,467 | | | | | | | (1,485) | | |
Prepaid expenses and other current assets
|
| | | | 4,266 | | | | | | (4,704) | | | | | | | 4,254 | | |
Other long-term assets
|
| | | | 100 | | | | | | — | | | | | | | — | | |
Accounts payable, accrued expenses, and other current liabilities
|
| | | | 6,082 | | | | | | 7,732 | | | | | | | 34,224 | | |
Accrued payroll
|
| | | | 1,920 | | | | | | 3,159 | | | | | | | (1,134) | | |
Health plan settlements payable
|
| | | | (8,941) | | | | | | (2,592) | | | | | | | 11,265 | | |
Claims payable
|
| | | | 49,249 | | | | | | (971) | | | | | | | 19,097 | | |
Accrued interest
|
| | | | 5,290 | | | | | | (498) | | | | | | | 5,216 | | |
Operating lease liability
|
| | | | 4,032 | | | | | | (22) | | | | | | | 306 | | |
Net cash used in operating activities
|
| | | | (126,019) | | | | | | (15,342) | | | | | | | (51,129) | | |
CASH FLOWS FROM INVESTING ACTIVITIES:
|
| | | | | | | | | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (2,233) | | | | | | (120) | | | | | | | (3,290) | | |
Acquisitions, net of cash acquired
|
| | | | (5,500) | | | | | | (47,879) | | | | | | | (4,989) | | |
Notes receivable
|
| | | | — | | | | | | 143 | | | | | | | 70 | | |
Net cash used in investing activities
|
| | | | (7,733) | | | | | | (47,856) | | | | | | | (8,209) | | |
CASH FLOWS FROM FINANCING ACTIVITIES:
|
| | | | | | | | | | | | | | | | | | | |
Proceeds from PIPE, net of issuance costs
|
| | | | — | | | | | | 195,308 | | | | | | | — | | |
Proceeds from long-term debt, net of original issue
discount |
| | | | 15,000 | | | | | | — | | | | | | | 25,000 | | |
Proceeds from short-term debt
|
| | | | — | | | | | | 3,377 | | | | | | | 351 | | |
Payment of long-term debt
|
| | | | (46) | | | | | | (8) | | | | | | | (186) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Payment of debt issuance costs
|
| | | | — | | | | | | — | | | | | | | (375) | | |
Payment of short-term debt
|
| | | | (3,579) | | | | | | — | | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 11,375 | | | | | | 198,677 | | | | | | | 24,790 | | |
Net change in cash and restricted cash
|
| | | | (122,377) | | | | | | 135,479 | | | | | | | (34,548) | | |
Cash and restricted cash at beginning of
period |
| | | | 140,834 | | | | | | 5,355 | | | | | | | 39,903 | | |
Cash and restricted cash at end of period
|
| | | $ | 18,457 | | | | | $ | 140,834 | | | | | | $ | 5,355 | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 5,714 | | | | | $ | 1,346 | | | | | | $ | 2,796 | | |
Supplemental disclosures of non-cash investing and financing information:
|
| | | | | | | | | | | | | | | | | | | |
Operating lease liabilities arising from obtaining new right-of-use assets
|
| | | $ | 6,839 | | | | | $ | 314 | | | | | | $ | 4,073 | | |
Warrants issued in connection with new debt
|
| | | $ | 643 | | | | | $ | — | | | | | | $ | — | | |
Increase in accrued expenses related to debt issuance costs and original issue discount
|
| | | $ | 525 | | | | | $ | — | | | | | | $ | — | | |
Reconciliation of cash and restricted cash: | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 17,537 | | | | | $ | 140,478 | | | | | | $ | 5,301 | | |
Restricted cash
|
| | | | 920 | | | | | | 356 | | | | | | | 54 | | |
Total cash and restricted cash
|
| | | $ | 18,457 | | | | | $ | 140,834 | | | | | | $ | 5,355 | | |
| | | | | | | | | | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||||||||||||||||||||
Revenue Type
|
| |
Year Ended
December 31, 2022 |
| |
% of Total
|
| |
December 3,
2021 through December 31, 2021 |
| |
% of Total
|
| | |
January 1,
2021 through December 2, 2021 |
| |
% of Total
|
| ||||||||||||||||||
Capitated revenue
|
| | | $ | 1,034,800 | | | | | | 99% | | | | | $ | 57,224 | | | | | | 97% | | | | | | $ | 567,735 | | | | | | 98% | | |
Other patient service revenue: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Clinical fees & insurance revenue
|
| | | | 6,158 | | | | | | 0% | | | | | | 751 | | | | | | 2% | | | | | | | 4,318 | | | | | | 1% | | |
Shared risk revenue
|
| | | | 351 | | | | | | 0% | | | | | | 181 | | | | | | 0% | | | | | | | 602 | | | | | | 0% | | |
Care coordination / management fees
|
| | | | 7,924 | | | | | | 1% | | | | | | 600 | | | | | | 1% | | | | | | | 5,880 | | | | | | 1% | | |
Incentive fees
|
| | | | 238 | | | | | | 0% | | | | | | 6 | | | | | | 0% | | | | | | | 67 | | | | | | 0% | | |
Total other patient service revenue
|
| | | | 14,671 | | | | | | 1% | | | | | | 1,538 | | | | | | 3% | | | | | | | 10,867 | | | | | | 2% | | |
Total revenue
|
| | | $ | 1,049,471 | | | | | | 100% | | | | | $ | 58,762 | | | | | | 100% | | | | | | $ | 578,602 | | | | | | 100% | | |
Classification
|
| |
Depreciation
Cycle |
|
Leasehold improvements (cycle: lease term)
|
| |
1 to 10 Years
|
|
Furniture and fixtures
|
| |
7 Years
|
|
Computer equipment
|
| |
3 Years
|
|
Medical equipment
|
| |
7 Years
|
|
Software | | |
3 Years
|
|
|
Equity
|
| | | $ | 80,301 | | |
|
Fair value of redeemable non-controlling interest
|
| | | | 1,807,428 | | |
|
Stock compensation pre-combination services
|
| | | | 26,313 | | |
|
Cash consideration
|
| | | | 18,405 | | |
|
Payment of P3 LLC’s transaction costs
|
| | | | 19,152 | | |
|
Total purchase consideration
|
| | | $ | 1,951,599 | | |
| Assets acquired: | | | | | | | |
|
Cash
|
| | | $ | 5,301 | | |
|
Restricted cash
|
| | | | 54 | | |
|
Health plan receivables
|
| | | | 47,733 | | |
|
Clinic fees and insurance receivables, net
|
| | | | 426 | | |
|
Other receivables
|
| | | | 1,881 | | |
|
Prepaid expenses and other current assets
|
| | | | 939 | | |
|
Property and equipment
|
| | | | 7,875 | | |
|
Definite lived intangible assets:
|
| | | | | | |
|
Customer relationships
|
| | | | 684,000 | | |
|
Provider network
|
| | | | 3,700 | | |
|
Trademarks
|
| | | | 147,700 | | |
|
Goodwill
|
| | | | 1,278,453 | | |
|
Operating lease right-of-use assets(1)
|
| | | | 10,604 | | |
|
Total assets acquired
|
| | | | 2,188,666 | | |
| Liabilities assumed: | | | | | | | |
|
Accounts payable and accrued expenses
|
| | | | 25,819 | | |
|
Accrued payroll
|
| | | | 2,869 | | |
|
Health plan settlements payable
|
| | | | 25,008 | | |
|
Claims payable
|
| | | | 76,031 | | |
|
Premium deficiency reserve
|
| | | | 11,559 | | |
|
Accrued interest
|
| | | | 9,269 | | |
|
Current portion of long-term debt
|
| | | | 301 | | |
|
Operating lease liability
|
| | | | 6,211 | | |
|
Long-term debt, net of current portion
|
| | | | 80,000 | | |
|
Total liabilities assumed
|
| | | | 237,067 | | |
|
Net assets acquired
|
| | | $ | 1,951,599 | | |
|
Leasehold improvements
|
| | | $ | 1,537 | | |
|
Furniture and fixtures
|
| | | | 1,081 | | |
|
Computer equipment and software
|
| | | | 3,066 | | |
|
Medical equipment
|
| | | | 414 | | |
|
Software (development in process)
|
| | | | 1,777 | | |
|
Total property and equipment
|
| | | $ | 7,875 | | |
| | |
Successor
Period |
| | |
Predecessor
Period |
| ||||||
Assets acquired: | | | | | | | | | | | | | | |
Cash
|
| | | $ | 20,547 | | | | | | $ | 3 | | |
Restricted cash
|
| | | | 302 | | | | | | | — | | |
Health plan receivables
|
| | | | 5,754 | | | | | | | — | | |
Clinic fees and insurance receivables, net
|
| | | | 141 | | | | | | | — | | |
Other receivables
|
| | | | 726 | | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 1,190 | | | | | | | — | | |
Property and equipment
|
| | | | 113 | | | | | | | 6 | | |
Definite lived intangible assets:
|
| | | | | | | | | | | | | |
Customer relationships
|
| | | | — | | | | | | | 2,046 | | |
Payor contracts
|
| | | | 4,700 | | | | | | | — | | |
Provider network
|
| | | | 1,100 | | | | | | | — | | |
Trademarks
|
| | | | 900 | | | | | | | — | | |
| | |
Successor
Period |
| | |
Predecessor
Period |
| ||||||
Indefinite lived intangible assets:
|
| | | | | | | | | | | | | |
Medical licenses
|
| | | | 700 | | | | | | | — | | |
Goodwill
|
| | | | 31,298 | | | | | | | 2,934 | | |
Total assets acquired
|
| | | $ | 67,471 | | | | | | $ | 4,989 | | |
Liabilities assumed: | | | | | | | | | | | | | | |
Accounts payable
|
| | | | 150 | | | | | | | — | | |
Accrued payroll
|
| | | | 277 | | | | | | | — | | |
Health plan settlements payable
|
| | | | 133 | | | | | | | — | | |
Claims payable
|
| | | | 26,898 | | | | | | | — | | |
Total liabilities assumed
|
| | | | 27,458 | | | | | | | — | | |
Net assets acquired
|
| | | $ | 40,013 | | | | | | $ | 4,989 | | |
| | | | | | | | |
| | |
Year Ended
December 31, 2021 |
| |||
| | |
(Unaudited)
|
| |||
Total operating revenue
|
| | | $ | 793,447 | | |
Net loss
|
| | | $ | (259,282) | | |
Net loss attributable to non-controlling interest
|
| | | $ | (214,167) | | |
Net loss attributable to controlling interest
|
| | | $ | (45,115) | | |
| | |
December 31, 2022
|
| |||||||||||||||||||||
| | |
Carrying Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Liability for private placement warrants
|
| | | $ | 40 | | | | | $ | — | | | | | $ | — | | | | | $ | 40 | | |
Liability for public warrants
|
| | | $ | 1,477 | | | | | $ | 1,477 | | | | | $ | — | | | | | $ | — | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||
| | |
Carrying Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
Financial liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Liability for private placement warrants
|
| | | $ | 502 | | | | | $ | — | | | | | $ | — | | | | | $ | 502 | | |
Liability for public warrants
|
| | | $ | 10,881 | | | | | $ | 10,881 | | | | | $ | — | | | | | $ | — | | |
| | |
December 31,
|
| |||
| | |
2022
|
| |
2021
|
|
Volatility
|
| |
55%
|
| |
60%
|
|
Risk-free interest rate
|
| |
4.11%
|
| |
1.26%
|
|
Exercise price
|
| |
$11.50
|
| |
$11.50
|
|
Expected term
|
| |
3.9 Years
|
| |
4.9 Years
|
|
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year
Ended December 31, 2022 (Private Placement Warrants) |
| |
December 3, 2021
through December 31, 2021 (Private Placement Warrants) |
| | |
January 1, 2021
through December 2, 2021 (Class D Warrants) |
| |||||||||
Beginning balance
|
| | | $ | 502 | | | | | $ | 793 | | | | | | $ | 6,316 | | |
Mark-to-market adjustment of stock warrants
|
| | | | (462) | | | | | | (291) | | | | | | | 7,665 | | |
Ending balance
|
| | | $ | 40 | | | | | $ | 502 | | | | | | $ | 13,981 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Leasehold improvements
|
| | | $ | 1,810 | | | | | $ | 1,537 | | |
Furniture & fixtures
|
| | | | 1,262 | | | | | | 1,108 | | |
Computer equipment & software
|
| | | | 3,206 | | | | | | 2,701 | | |
Medical equipment
|
| | | | 1,067 | | | | | | 414 | | |
Software (development in process)
|
| | | | 3,460 | | | | | | 2,433 | | |
Vehicles
|
| | | | 618 | | | | | | — | | |
Other
|
| | | | 37 | | | | | | 37 | | |
| | | | | 11,460 | | | | | | 8,230 | | |
Less: accumulated depreciation
|
| | | | (2,621) | | | | | | (182) | | |
Property and equipment, net
|
| | | $ | 8,839 | | | | | $ | 8,048 | | |
| Balance at December 3, 2021(1) | | | | | | | |
|
Goodwill
|
| | | $ | 1,278,453 | | |
|
Accumulated goodwill impairment losses
|
| | | | — | | |
| | | | | | 1,278,453 | | |
|
Acquisitions
|
| | | | 31,297 | | |
| Balance at December 31, 2021 | | | | | | | |
|
Goodwill
|
| | | | 1,309,750 | | |
|
Accumulated goodwill impairment losses
|
| | | | — | | |
| | | | | | 1,309,750 | | |
|
Acquisitions
|
| | | | 5,202 | | |
|
Impairment losses
|
| | | | (1,314,952) | | |
| Balance at December 31, 2022 | | | | | | | |
|
Goodwill
|
| | | | 1,314,952 | | |
|
Accumulated goodwill impairment losses
|
| | | | (1,314,952) | | |
| | | | | $ | — | | |
| | |
December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| ||||||||||||||||||||||||||||||
| | |
Gross
Carrying Amount |
| |
Accumulated
Amortization |
| |
Net
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Gross
Carrying Amount |
| |
Net
Carrying Amount |
| ||||||||||||||||||
Indefinite lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Medical licenses
|
| | | $ | 700 | | | | | $ | — | | | | | $ | 700 | | | | | $ | 700 | | | | | $ | — | | | | | $ | 700 | | |
Definite lived intangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Customer relationships
|
| | | | 684,000 | | | | | | (74,100) | | | | | | 609,900 | | | | | | 684,000 | | | | | | (5,700) | | | | | | 678,300 | | |
Trademarks
|
| | | | 148,635 | | | | | | (16,704) | | | | | | 131,931 | | | | | | 148,600 | | | | | | (1,230) | | | | | | 147,370 | | |
Payor contracts
|
| | | | 4,700 | | | | | | (470) | | | | | | 4,230 | | | | | | 4,700 | | | | | | — | | | | | | 4,700 | | |
Provider network
|
| | | | 4,800 | | | | | | (511) | | | | | | 4,289 | | | | | | 4,800 | | | | | | (31) | | | | | | 4,769 | | |
Total
|
| | | $ | 842,835 | | | | | $ | (91,785) | | | | | $ | 751,050 | | | | | $ | 842,800 | | | | | $ | (6,961) | | | | | $ | 835,839 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Claims unpaid, beginning of period
|
| | | $ | 101,958 | | | | | $ | 76,031 | | |
Incurred, related to: | | | | | | | | | | | | | |
Current period
|
| | | | 942,570 | | | | | | 55,149 | | |
Prior period(s)
|
| | | | 882 | | | | | | 174 | | |
Total incurred
|
| | | | 943,452 | | | | | | 55,323 | | |
Paid, related to: | | | | | | | | | | | | | |
Current period
|
| | | | 794,026 | | | | | | 53,366 | | |
Prior period(s)
|
| | | | 100,177 | | | | | | 2,928 | | |
Total paid
|
| | | | 894,203 | | | | | | 56,294 | | |
Claims unpaid assumed in acquisitions
|
| | | | — | | | | | | 26,898 | | |
Claims unpaid, end of period
|
| | | $ | 151,207 | | | | | $ | 101,958 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Repurchase Promissory Note
|
| | | $ | 15,000 | | | | | $ | 15,000 | | |
Term Loan Facility
|
| | | | 65,000 | | | | | | 65,000 | | |
Unsecured Promissory Note
|
| | | | 15,000 | | | | | | — | | |
Other
|
| | | | — | | | | | | 46 | | |
Long-term debt, gross
|
| | | | 95,000 | | | | | | 80,046 | | |
Less: unamortized debt issuance costs and original issue discount
|
| | | | (579) | | | | | | — | | |
| | | | | 94,421 | | | | | | 80,046 | | |
Less: current portion of long-term debt
|
| | | | — | | | | | | (46) | | |
Long-term debt, net
|
| | | $ | 94,421 | | | | | $ | 80,000 | | |
|
2023
|
| | | $ | — | | |
|
2024
|
| | | | — | | |
|
2025
|
| | | | 65,000 | | |
|
2026
|
| | | | 30,000 | | |
| | | | | | 95,000 | | |
|
Less: unamortized debt issuance costs and original issue discount
|
| | | | (579) | | |
| | | | | $ | 94,421 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Domestic
|
| | | $ | (1,559,695) | | | | | $ | (57,938) | | | | | | $ | (146,400) | | |
Foreign
|
| | | | — | | | | | | — | | | | | | | — | | |
Total
|
| | | $ | (1,559,695) | | | | | $ | (57,938) | | | | | | $ | (146,400) | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Current income taxes: | | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | $ | 111 | | | | | $ | — | | | | | | $ | — | | |
State
|
| | | | 1,751 | | | | | | — | | | | | | | — | | |
Total current income taxes
|
| | | $ | 1,862 | | | | | $ | — | | | | | | $ | — | | |
Deferred income taxes: | | | | | | | | | | | | | | | | | | | | |
Federal
|
| | | | — | | | | | | — | | | | | | | — | | |
State
|
| | | | — | | | | | | — | | | | | | | — | | |
Total deferred income taxes
|
| | | | — | | | | | | — | | | | | | | — | | |
Total income tax expense
|
| | | $ | 1,862 | | | | | $ | — | | | | | | $ | — | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Tax at federal statutory rate
|
| | | $ | (327,536) | | | | | $ | (12,166) | | | | | | $ | (30,744) | | |
Non-controlling interest and nontaxable income
|
| | | | 260,020 | | | | | | 8,359 | | | | | | | 30,744 | | |
Change in valuation allowance
|
| | | | 33,961 | | | | | | 2,832 | | | | | | | — | | |
Investment in P3 LLC
|
| | | | 35,147 | | | | | | 1,550 | | | | | | | — | | |
Other reconciling items
|
| | | | 270 | | | | | | (575) | | | | | | | — | | |
Total
|
| | | $ | 1,862 | | | | | $ | — | | | | | | $ | — | | |
Effective tax rate
|
| | | | (0.1)% | | | | | | —% | | | | | | | —% | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Investment in P3 LLC
|
| | | $ | 20,684 | | | | | $ | — | | |
Net operating loss carryforwards
|
| | | | 17,601 | | | | | | 6,922 | | |
Accrued liabilities
|
| | | | 2,764 | | | | | | 3,307 | | |
Goodwill and identifiable intangible assets
|
| | | | 589 | | | | | | — | | |
Section 163j interest limitation
|
| | | | 1,995 | | | | | | 1,232 | | |
Other deferred tax assets
|
| | | | 94 | | | | | | 3 | | |
Total deferred tax assets
|
| | | | 43,727 | | | | | | 11,464 | | |
Less: valuation allowance
|
| | | | (43,558) | | | | | | (9,621) | | |
Net deferred tax assets
|
| | | | 169 | | | | | | 1,843 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Other deferred tax liabilities
|
| | | | (150) | | | | | | (87) | | |
Operating lease, right-of-use assets
|
| | | | (19) | | | | | | — | | |
Goodwill and identifiable intangible assets
|
| | | | — | | | | | | (1,756) | | |
Total deferred tax liabilities
|
| | | | (169) | | | | | | (1,843) | | |
Net deferred tax asset
|
| | | $ | — | | | | | $ | — | | |
| | |
Weighted
Average Grant-Date Fair Value |
| |
Number of
Units (in thousands) |
| ||||||
Non-vested at December 31, 2021
|
| | | $ | 9.20 | | | | | | 5,471 | | |
Granted
|
| | | | — | | | | | | — | | |
Vested
|
| | | | 9.20 | | | | | | (5,038) | | |
Forfeited
|
| | | | 9.20 | | | | | | (53) | | |
Non-vested at December 31, 2022
|
| | | $ | 9.20 | | | | | | 380 | | |
| | |
Number of
Stock Options (in thousands) |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Granted
|
| | | | 3,589 | | | | | | 5.57 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (187) | | | | | | 5.02 | | | | | | | | | | | | | | |
Outstanding at December 31, 2022
|
| | | | 3,402 | | | | | $ | 5.60 | | | | | | 9.62 | | | | | $ | — | | |
Fully vested and expected to vest at December 31, 2022
|
| | | | 3,402 | | | | | $ | 5.60 | | | | | | 9.62 | | | | | $ | — | | |
Exercisable at December 31, 2022
|
| | | | 117 | | | | | $ | 5.02 | | | | | | 9.22 | | | | | $ | — | | |
| | |
Number of
Stock Options (in thousands) |
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding at December 31, 2021
|
| | | | — | | | | | $ | — | | | | | | | | | | | | | | |
Granted
|
| | | | 1,500 | | | | | | 4.95 | | | | | | | | | | | | | | |
Outstanding at December 31, 2022
|
| | | | 1,500 | | | | | $ | 4.95 | | | | | | 9.83 | | | | | $ | — | | |
Fully vested and expected to vest at December 31, 2022
|
| | | | 1,500 | | | | | $ | 4.95 | | | | | | 9.83 | | | | | $ | — | | |
Exercisable at December 31, 2022
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | |
| | |
Year Ended
December 31, 2022 |
| |||
Expected volatility
|
| | | | 51% | | |
Risk-free interest rate
|
| | | | 3.2% | | |
Expected term (in years)
|
| | | | 7.28 | | |
Dividend rate
|
| | | | 0.0% | | |
| | |
Year Ended
December 31, 2022 |
| |
December 3,
2021 through December 31, 2021 |
| ||||||
Net loss attributable to Class A common stockholders-basic and diluted
|
| | | $ | (270,127) | | | | | $ | (10,081) | | |
Weighted average Class A common shares outstanding-basic and diluted
|
| | | | 41,579 | | | | | | 41,579 | | |
Loss per share attributable to Class A common stockholders-basic and
diluted |
| | | $ | (6.50) | | | | | $ | (0.24) | | |
| | |
Year Ended
December 31, 2022 |
| |
December 3,
2021 through December 31, 2021 |
| ||||||
Stock warrants(1)
|
| | | | 11,248 | | | | | | 10,819 | | |
Stock options(1)
|
| | | | 3,402 | | | | | | — | | |
Shares of Class V common stock(2)
|
| | | | 201,972 | | | | | | 202,025 | | |
Total
|
| | | | 216,622 | | | | | | 212,844 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Weighted average remaining lease term (years)
|
| | | | 6.22 | | | | | | 5.01 | | |
Weighted average discount rate
|
| | | | 11.7% | | | | | | 11.1% | | |
| Year Ending December 31, | | | | | | | |
|
2023
|
| | | $ | 1,082 | | |
|
2024
|
| | | | 3,212 | | |
|
2025
|
| | | | 3,382 | | |
|
2026
|
| | | | 2,836 | | |
|
2027
|
| | | | 2,599 | | |
|
Thereafter
|
| | | | 6,539 | | |
|
Total undiscounted future cash flows
|
| | | | 19,650 | | |
|
Less: interest
|
| | | | (6,860) | | |
|
Present value of operating lease liabilities
|
| | | $ | 12,790 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Operating cash flows paid for operating leases
|
| | | $ | 3,339 | | | | | $ | 255 | | | | | | $ | 2,256 | | |
| | |
December 31, 2022
|
| |
December 31, 2021
|
| ||||||||||||||||||
| | |
Units
|
| |
Ownership %
|
| |
Units
|
| |
Ownership %
|
| ||||||||||||
P3 Health Partners Inc.’s ownership of Common
Units |
| | | | 41,578,890 | | | | | | 17.1% | | | | | | 41,578,890 | | | | | | 17.5% | | |
Non-controlling interest holders’ ownership of Common Units
|
| | | | 201,592,012 | | | | | | 82.9% | | | | | | 196,553,523 | | | | | | 82.5% | | |
Total Common Units
|
| | | | 243,170,902 | | | | | | 100.0% | | | | | | 238,132,413 | | | | | | 100.0% | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Capitated revenue
|
| | | $ | 158,941 | | | | | $ | 11,483 | | | | | | $ | 142,905 | | |
Other patient service revenue
|
| | | $ | 2,286 | | | | | $ | 181 | | | | | | $ | 2,022 | | |
Medical expenses
|
| | | $ | 178,300 | | | | | $ | 14,684 | | | | | | $ | 146,216 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Health plan receivables
|
| | | $ | 177 | | | | | $ | 4,696 | | |
Claims payable
|
| | | $ | 27,838 | | | | | $ | 16,349 | | |
Health plan settlements payable
|
| | | $ | 2,536 | | | | | $ | — | | |
| | |
Year Ended
December 31, 2022 |
| |||
Interest expense, net
|
| | | $ | 105 | | |
| | |
December 31,
2022 |
| |||
Long-term debt, net
|
| | | $ | 14,421 | | |
Accrued interest
|
| | | $ | 105 | | |
Accrued expenses
|
| | | $ | 225 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Cash
|
| | | $ | 1,759 | | | | | $ | 7,570 | | |
Clinic fees and insurance receivables, net
|
| | | | 323 | | | | | | 61 | | |
Prepaid expenses and other current assets
|
| | | | 121 | | | | | | 407 | | |
Other receivable
|
| | | | 855 | | | | | | — | | |
Property and equipment, net
|
| | | | 44 | | | | | | 36 | | |
Goodwill
|
| | | | — | | | | | | — | | |
Due from consolidated entities of P3
|
| | | | 3,012 | | | | | | — | | |
Investment in other P3 entities
|
| | | | — | | | | | | 6,000 | | |
TOTAL ASSETS
|
| | | $ | 6,114 | | | | | $ | 14,074 | | |
LIABILITIES AND MEMBERS’ DEFICIT
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 7,800 | | | | | $ | 4,779 | | |
Accrued expenses and other current liabilities
|
| | | | 262 | | | | | | 26 | | |
Accrued payroll
|
| | | | 1,885 | | | | | | 1,303 | | |
Due to consolidated entities of P3
|
| | | | 36,025 | | | | | | 24,111 | | |
TOTAL LIABILITIES
|
| | | | 45,972 | | | | | | 30,219 | | |
MEMBERS’ DEFICIT
|
| | | | (39,858) | | | | | | (16,145) | | |
TOTAL LIABILITIES AND MEMBERS’ DEFICIT
|
| | | $ | 6,114 | | | | | $ | 14,074 | | |
| | |
Successor
|
| | |
Predecessor
|
| ||||||||||||
| | |
Year Ended
December 31, 2022 |
| |
December 3, 2021
through December 31, 2021 |
| | |
January 1, 2021
through December 2, 2021 |
| |||||||||
Revenue
|
| | | $ | 55,237 | | | | | $ | 844 | | | | | | $ | 7,580 | | |
Expenses
|
| | | | 69,638 | | | | | | 1,203 | | | | | | | 12,293 | | |
Net loss
|
| | | $ | (14,401) | | | | | $ | (359) | | | | | | $ | (4,713) | | |
|
Volatility
|
| |
49%
|
|
|
Risk-free interest rate
|
| |
3.80%
|
|
|
Exercise price
|
| |
$4.26
|
|
|
Expected term
|
| |
5.0 Years
|
|
| | |
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 | | |