Restatement of Quarterly Financial Information (Unaudited) - Condensed (Details) - USD ($) |
1 Months Ended | 3 Months Ended | 4 Months Ended | 6 Months Ended | 9 Months Ended | 11 Months Ended | 12 Months Ended | |||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Dec. 31, 2021 |
Jun. 30, 2022 |
Sep. 30, 2021 |
Jun. 30, 2021 |
Mar. 31, 2021 |
Sep. 30, 2020 |
Jun. 30, 2020 |
Mar. 31, 2020 |
Dec. 31, 2020 |
Jun. 30, 2022 |
Jun. 30, 2021 |
Jun. 30, 2020 |
Sep. 30, 2021 |
Sep. 30, 2020 |
Dec. 02, 2021 |
Dec. 31, 2020 |
Dec. 31, 2019 |
||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Total Current Assets | $ 179,512 | $ 456,123 | $ 179,512 | |||||||||||||||||||||||
Total Assets | 394,960 | 316,723,259 | 394,960 | |||||||||||||||||||||||
Accumulated Deficit (formerly Accumulated Loss from Controlling Interests) | (2,286) | (34,190,624) | (2,286) | |||||||||||||||||||||||
Total Liabilities, Mezzanine Equity & Members' Equity (Deficit) | 394,960 | 316,723,259 | 394,960 | |||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Operating Loss | (2,286) | (22,747,817) | ||||||||||||||||||||||||
P3 Health Partners Inc. | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Health Plan Receivables, Net | $ 50,251,004 | $ 99,806,410 | 44,962,787 | $ 99,806,410 | 44,962,787 | |||||||||||||||||||||
Total Current Assets | 199,860,950 | 170,979,084 | 90,880,587 | 170,979,084 | 90,880,587 | |||||||||||||||||||||
Total Assets | 2,364,108,460 | [1],[2] | 1,444,209,840 | [1] | 106,435,206 | [2] | 1,444,209,840 | [1] | 106,435,206 | [2] | ||||||||||||||||
Accumulated Deficit (formerly Accumulated Loss from Controlling Interests) | (39,418,124) | (204,345,577) | (130,485,179) | (204,345,577) | (130,485,179) | |||||||||||||||||||||
Total Liabilities, Mezzanine Equity & Members' Equity (Deficit) | 2,364,108,460 | 1,444,209,840 | 106,435,206 | 1,444,209,840 | 106,435,206 | |||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | 58,762,397 | 269,453,971 | $ 144,586,444 | 542,998,305 | $ 295,884,386 | 578,602,418 | 491,063,525 | $ 145,482,112 | ||||||||||||||||||
Medical Expenses | 66,877,005 | 267,448,368 | 150,380,517 | 533,269,170 | 297,005,022 | 592,465,049 | 484,502,423 | 141,029,737 | ||||||||||||||||||
Operating Loss | (58,887,666) | (912,187,157) | (25,971,063) | (964,354,885) | (38,959,491) | (129,057,592) | (28,587,678) | (39,535,671) | ||||||||||||||||||
Add: Net loss and tax effect attributable to Non-controlling interest | (47,856,729) | (748,755,990) | (798,968,740) | |||||||||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Balance at the end | 273,551,441 | 108,624,475 | (183,308,520) | $ (154,407,902) | (130,217,705) | 108,624,475 | (183,308,520) | (272,916,391) | (130,217,705) | (99,073,637) | ||||||||||||||||
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||||||||
Health Plan Receivables / Premiums | 3,236,036 | (49,555,406) | 1,212,093 | (2,770,246) | (27,507,240) | (9,653,991) | ||||||||||||||||||||
P3 Health Partners Inc. | Capitated Revenue | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Health Plan Receivables, Net | 50,251,004 | 99,806,410 | 44,962,787 | 99,806,410 | 44,962,787 | |||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | 57,224,539 | 267,102,466 | 141,560,867 | 536,787,281 | 290,525,057 | 567,735,297 | 480,739,577 | 139,332,707 | ||||||||||||||||||
P3 Health Partners Inc. | Other Patient Service Revenue | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | $ 1,537,858 | $ 2,351,505 | $ 3,025,577 | $ 6,211,024 | $ 5,359,329 | $ 10,867,121 | 10,323,948 | $ 6,149,405 | ||||||||||||||||||
P3 Health Partners Inc. | Class A Units Subject to Possible Redemption | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Units Subject to Possible Redemption (Predecessor) | 43,656,270 | 43,656,270 | ||||||||||||||||||||||||
P3 Health Partners Inc. | Class D Units Subject To Possible Redemption | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Units Subject to Possible Redemption (Predecessor) | 47,041,554 | $ 47,041,554 | ||||||||||||||||||||||||
P3 Health Partners Inc. | Class A and Class D Units | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Preferred return | 8.00% | 8.00% | 8.00% | |||||||||||||||||||||||
P3 Health Partners Inc. | Class A Units | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Preferred return | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | 8.00% | ||||||||||||||||
P3 Health Partners Inc. | As Previously Reported | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Health Plan Receivables, Net | $ 3,687,918 | 38,429,833 | $ 38,429,833 | |||||||||||||||||||||||
Total Current Assets | 78,762,484 | 84,347,633 | 84,347,633 | |||||||||||||||||||||||
Total Assets | 94,189,692 | 99,902,252 | 99,902,252 | |||||||||||||||||||||||
Contributed Capital | $ 41,764,270 | $ 41,764,270 | 41,764,270 | 41,764,270 | $ 41,764,270 | $ 41,764,270 | 41,764,270 | $ 41,764,270 | ||||||||||||||||||
Class A Preferred Returns | 6,594,660 | 5,632,496 | 4,705,644 | 3,815,034 | 5,632,496 | 6,594,660 | 3,815,034 | 430,230 | ||||||||||||||||||
Accumulated Equity-Based Compensation | 2,747,960 | 2,392,875 | 1,829,084 | 1,368,567 | 2,392,875 | 2,747,960 | 1,368,567 | 921,092 | ||||||||||||||||||
Accumulated Loss from Controlling Interests | (23,429,094) | (23,429,094) | ||||||||||||||||||||||||
Retained Loss from Non-Controlling Interests | (26,231,059) | (21,469,673) | (18,187,381) | (26,231,059) | (18,187,381) | (13,880,310) | ||||||||||||||||||||
Accumulated Deficit (formerly Accumulated Loss from Controlling Interests) | (203,942,517) | (172,576,003) | (149,567,493) | (126,242,225) | (172,576,003) | (203,942,517) | (126,242,225) | (85,167,716) | ||||||||||||||||||
Total Liabilities, Mezzanine Equity & Members' Equity (Deficit) | 94,189,692 | 99,902,252 | 99,902,252 | |||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | 156,520,255 | 151,418,598 | 151,564,380 | $ 128,840,991 | $ 116,864,492 | $ 114,958,796 | 302,982,979 | $ 231,823,288 | 459,503,232 | $ 360,664,280 | 485,541,291 | 145,894,832 | ||||||||||||||
Medical Expenses | 161,662,423 | 150,679,717 | 146,890,945 | 127,015,976 | 105,777,973 | 115,464,322 | 297,570,662 | 221,242,295 | 459,233,085 | 348,258,272 | 485,513,143 | 141,442,457 | ||||||||||||||
Total Operating Expenses | 184,643,797 | 170,856,707 | 164,552,810 | 142,355,570 | 121,527,179 | 121,088,507 | 335,409,517 | 242,615,687 | 520,053,309 | 384,971,257 | ||||||||||||||||
Operating Loss | (19,438,108) | (32,426,538) | (60,550,077) | (35,120,632) | ||||||||||||||||||||||
Interest Expense, net | (4,643,254) | (4,406,240) | (4,081,134) | (2,316,579) | (2,249,977) | (2,261,063) | (8,487,374) | (4,561,039) | (13,130,628) | (6,877,619) | ||||||||||||||||
Total Other Expense | (6,044,940) | (5,529,823) | (13,619,130) | (2,316,579) | (2,299,977) | (2,261,063) | (19,148,953) | (4,561,039) | (25,193,893) | (6,877,619) | ||||||||||||||||
Net Loss | 34,168,482 | 24,967,931 | 26,607,560 | 15,831,158 | 6,962,664 | 8,390,774 | 51,575,491 | 15,353,438 | 85,743,970 | 31,184,596 | ||||||||||||||||
Add: Net loss and tax effect attributable to Non-controlling interest | (2,801,965) | (1,959,421) | (3,282,292) | 875,560 | (2,774,562) | (1,550,953) | (5,241,713) | (4,325,515) | (8,043,678) | (3,449,955) | (4,307,071) | (7,907,592) | ||||||||||||||
Net Loss (formerly Net Loss Attributable to Controlling Interests) | (31,366,517) | (23,008,510) | (23,325,268) | (16,706,718) | (4,188,102) | (6,839,821) | (46,333,778) | (11,027,923) | (77,700,292) | (27,734,641) | ||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Net Loss | 34,168,482 | 24,967,931 | 26,607,560 | 15,831,158 | 6,962,664 | 8,390,774 | 51,575,491 | 15,353,438 | 85,743,970 | 31,184,596 | ||||||||||||||||
Balance at the end | (179,246,686) | (146,395,455) | (122,918,168) | (84,110,848) | (69,173,164) | 63,212,106 | (97,661,735) | (146,395,455) | (69,173,164) | (179,246,686) | (84,110,848) | (97,661,735) | (55,932,434) | |||||||||||||
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||||||||
Net Loss | 34,168,482 | 24,967,931 | 26,607,560 | 15,831,158 | 6,962,664 | 8,390,774 | 51,575,491 | 15,353,438 | 85,743,970 | 31,184,596 | ||||||||||||||||
Health Plan Receivables / Premiums | (5,320,861) | (7,417,477) | ||||||||||||||||||||||||
Class A and Class D Preferred Returns | 1,956,848 | (1,859,271) | 3,993,325 | 3,718,542 | 6,107,441 | 5,577,812 | 7,437,080 | 945,297 | ||||||||||||||||||
P3 Health Partners Inc. | As Previously Reported | Capitated Revenue | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | 152,276,992 | 147,159,665 | 147,700,465 | 124,461,275 | 114,042,681 | 112,514,334 | 294,860,130 | 226,557,015 | 447,137,121 | 351,018,290 | 471,551,241 | 138,727,943 | ||||||||||||||
Interest Expense, net | 294,860,130 | |||||||||||||||||||||||||
P3 Health Partners Inc. | As Previously Reported | Other Patient Service Revenue | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | 4,243,263 | 4,258,933 | 3,863,915 | 4,379,716 | 2,821,811 | 2,444,462 | 8,122,849 | 5,266,273 | 12,366,111 | 9,645,990 | 13,990,050 | 7,166,889 | ||||||||||||||
P3 Health Partners Inc. | As Previously Reported | Class D Units Subject To Possible Redemption | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Units Subject to Possible Redemption (Predecessor) | 54,936,716 | 53,784,760 | 52,675,137 | 51,608,900 | 53,784,760 | 54,936,716 | 51,608,900 | 47,556,622 | ||||||||||||||||||
P3 Health Partners Inc. | As Previously Reported | Class A and Class D Units | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Preferred Return(s) at 8% | 7,437,080 | 945,298 | ||||||||||||||||||||||||
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||||||||
Class A and Class D Preferred Returns | 3,993,325 | |||||||||||||||||||||||||
P3 Health Partners Inc. | As Previously Reported | Class A Units | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Preferred Return(s) at 8% | 962,163 | 926,852 | 890,612 | 840,805 | 847,048 | 846,999 | 1,817,564 | 1,694,048 | 2,779,619 | 2,534,853 | ||||||||||||||||
P3 Health Partners Inc. | Network Adjustments | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Accumulated Loss from Controlling Interests | 23,429,094 | 23,429,094 | ||||||||||||||||||||||||
Retained Loss from Non-Controlling Interests | 26,231,059 | 21,469,673 | 18,187,381 | 26,231,059 | 18,187,381 | 13,880,310 | ||||||||||||||||||||
Accumulated Deficit (formerly Accumulated Loss from Controlling Interests) | (26,231,059) | (23,429,094) | (21,469,673) | (18,187,381) | (23,429,094) | (26,231,059) | (18,187,381) | (13,880,310) | ||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Add: Net loss and tax effect attributable to Non-controlling interest | 2,801,965 | 1,959,421 | 3,282,292 | (875,560) | 2,774,562 | 1,550,953 | 5,241,713 | 4,325,515 | 8,043,678 | 3,449,955 | 4,307,071 | 7,907,592 | ||||||||||||||
Net Loss (formerly Net Loss Attributable to Controlling Interests) | (2,801,965) | (1,959,421) | (3,282,292) | 875,560 | (2,774,562) | (1,550,953) | (5,241,713) | (4,325,515) | (8,043,678) | (3,449,955) | ||||||||||||||||
P3 Health Partners Inc. | Preferred Returns Adjustments | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Class A Preferred Returns | (6,594,660) | (5,632,496) | (4,705,644) | (3,815,034) | (5,632,496) | (6,594,660) | (3,815,034) | (430,230) | ||||||||||||||||||
Accumulated Deficit (formerly Accumulated Loss from Controlling Interests) | 14,489,765 | 12,375,705 | 10,339,227 | 8,382,381 | 12,375,705 | 14,489,765 | 8,382,381 | 945,297 | ||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Interest Expense, net | 2,114,063 | 2,036,476 | 1,956,848 | 1,859,270 | 1,859,271 | 1,859,271 | 3,993,325 | 3,718,542 | 6,107,441 | 5,577,812 | ||||||||||||||||
Total Other Expense | 2,114,063 | 2,036,476 | 1,956,848 | 1,859,270 | 1,859,271 | 1,859,271 | 3,993,325 | 3,718,542 | 6,107,441 | 5,577,812 | ||||||||||||||||
Net Loss | (2,114,063) | (2,036,476) | (1,956,848) | (1,859,270) | (1,859,271) | (1,859,271) | (3,993,325) | (3,718,542) | (6,107,441) | (5,577,812) | ||||||||||||||||
Net Loss (formerly Net Loss Attributable to Controlling Interests) | 2,114,063 | 2,036,476 | 1,956,848 | 1,859,270 | 1,859,271 | 1,859,271 | 3,993,325 | 3,718,542 | 6,107,441 | 5,577,812 | ||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Net Loss | (2,114,063) | (2,036,476) | (1,956,848) | (1,859,270) | (1,859,271) | (1,859,271) | (3,993,325) | (3,718,542) | (6,107,441) | (5,577,812) | ||||||||||||||||
Balance at the end | 7,895,167 | 6,743,106 | 5,633,581 | 3,558,027 | 2,539,562 | (1,527,340) | 4,567,346 | 6,743,106 | 2,539,562 | 7,895,167 | 3,558,027 | 4,567,346 | 515,068 | |||||||||||||
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||||||||
Net Loss | (2,114,063) | (2,036,476) | (1,956,848) | (1,859,270) | (1,859,271) | (1,859,271) | (3,993,325) | (3,718,542) | (6,107,441) | (5,577,812) | ||||||||||||||||
Class A and Class D Preferred Returns | (1,956,848) | 1,859,271 | (3,993,325) | (3,718,542) | (6,107,441) | (5,577,812) | (7,437,080) | (945,297) | ||||||||||||||||||
P3 Health Partners Inc. | Preferred Returns Adjustments | Class D Units Subject To Possible Redemption | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Units Subject to Possible Redemption (Predecessor) | (7,895,162) | (6,743,207) | (5,633,583) | (4,567,346) | (6,743,207) | (7,895,162) | (4,567,346) | (515,068) | ||||||||||||||||||
P3 Health Partners Inc. | Preferred Returns Adjustments | Class A and Class D Units | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Preferred Return(s) at 8% | (7,437,080) | (945,298) | ||||||||||||||||||||||||
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||||||||
Class A and Class D Preferred Returns | (3,993,325) | |||||||||||||||||||||||||
P3 Health Partners Inc. | Preferred Returns Adjustments | Class A Units | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Preferred Return(s) at 8% | (962,163) | (926,852) | (890,612) | (840,805) | (847,048) | (846,999) | (1,817,564) | (1,694,048) | (2,779,619) | (2,534,853) | ||||||||||||||||
P3 Health Partners Inc. | Class A Units Adjustment | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Contributed Capital | (41,764,270) | (41,764,270) | (41,764,270) | (41,764,270) | (41,764,270) | (41,764,270) | (41,764,270) | (41,764,270) | ||||||||||||||||||
Accumulated Equity-Based Compensation | (921,092) | (921,092) | (921,092) | (921,092) | (921,092) | (921,092) | (921,092) | (921,092) | ||||||||||||||||||
Accumulated Deficit (formerly Accumulated Loss from Controlling Interests) | (970,908) | (970,908) | (970,908) | (970,908) | (970,908) | (970,908) | (970,908) | (970,908) | ||||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Balance at the end | (43,656,331) | (43,656,170) | (43,656,269) | (43,656,271) | (43,656,272) | 43,656,272 | (43,656,270) | (43,656,170) | (43,656,272) | (43,656,331) | (43,656,271) | (43,656,270) | (43,656,271) | |||||||||||||
P3 Health Partners Inc. | Class A Units Adjustment | Class A Units Subject to Possible Redemption | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Units Subject to Possible Redemption (Predecessor) | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | ||||||||||||||||||
P3 Health Partners Inc. | Revenue Adjustment | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Health Plan Receivables, Net | 6,532,954 | 6,532,954 | 6,532,954 | |||||||||||||||||||||||
Total Current Assets | 6,532,954 | 6,532,954 | 6,532,954 | |||||||||||||||||||||||
Total Assets | 6,532,954 | 6,532,954 | 6,532,954 | |||||||||||||||||||||||
Accumulated Deficit (formerly Accumulated Loss from Controlling Interests) | 6,532,954 | 6,532,954 | 6,532,954 | |||||||||||||||||||||||
Total Liabilities, Mezzanine Equity & Members' Equity (Deficit) | 6,532,954 | 6,532,954 | 6,532,954 | |||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | (334,300) | (6,832,155) | (266,440) | (297,500) | (152,040) | (150,800) | (7,098,593) | (302,840) | (7,432,894) | (600,340) | 5,522,234 | (412,720) | ||||||||||||||
Medical Expenses | (334,300) | (299,200) | (266,440) | (297,500) | (152,040) | (150,800) | (565,640) | (302,840) | (899,940) | (600,340) | (1,010,720) | (412,720) | ||||||||||||||
Total Operating Expenses | (334,300) | (299,200) | (266,440) | (297,500) | (152,040) | (150,800) | (565,640) | (302,840) | (899,940) | (600,340) | ||||||||||||||||
Operating Loss | (6,532,955) | (6,532,953) | (6,532,954) | 6,532,954 | ||||||||||||||||||||||
Net Loss | 6,532,955 | 6,532,953 | 6,532,954 | |||||||||||||||||||||||
Net Loss (formerly Net Loss Attributable to Controlling Interests) | (6,532,955) | (6,532,953) | (6,532,954) | |||||||||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Net Loss | 6,532,955 | 6,532,953 | 6,532,954 | |||||||||||||||||||||||
Balance at the end | 6,532,954 | 6,532,954 | 6,532,954 | |||||||||||||||||||||||
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||||||||
Net Loss | 6,532,955 | 6,532,953 | 6,532,954 | |||||||||||||||||||||||
Health Plan Receivables / Premiums | 6,532,953 | 6,532,954 | ||||||||||||||||||||||||
P3 Health Partners Inc. | Revenue Adjustment | Capitated Revenue | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | 796,003 | (5,598,799) | 1,263,725 | 721,351 | 472,742 | 436,017 | (4,335,073) | 908,759 | (3,539,071) | 1,630,111 | 9,188,336 | 604,764 | ||||||||||||||
Interest Expense, net | (4,335,073) | |||||||||||||||||||||||||
P3 Health Partners Inc. | Revenue Adjustment | Other Patient Service Revenue | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | (1,130,303) | (1,233,356) | (1,530,165) | (1,018,851) | (624,782) | (586,817) | (2,763,520) | (1,211,599) | (3,893,823) | (2,230,451) | (3,666,102) | (1,017,484) | ||||||||||||||
P3 Health Partners Inc. | As Restated | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Health Plan Receivables, Net | 10,220,872 | 44,962,787 | 44,962,787 | |||||||||||||||||||||||
Total Current Assets | 85,295,438 | 90,880,587 | 90,880,587 | |||||||||||||||||||||||
Total Assets | 100,722,646 | 106,435,206 | 106,435,206 | |||||||||||||||||||||||
Accumulated Equity-Based Compensation | 1,826,868 | 1,471,783 | 907,992 | 447,475 | 1,471,783 | 1,826,868 | 447,475 | |||||||||||||||||||
Accumulated Deficit (formerly Accumulated Loss from Controlling Interests) | (216,654,719) | (184,600,300) | (155,135,893) | (130,485,179) | (184,600,300) | (216,654,719) | (130,485,179) | (99,073,637) | ||||||||||||||||||
Total Liabilities, Mezzanine Equity & Members' Equity (Deficit) | 100,722,646 | 106,435,206 | 106,435,206 | |||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | 156,185,955 | 144,586,443 | 151,297,940 | 128,543,491 | 116,712,452 | 114,807,996 | 295,884,386 | 231,520,448 | 452,070,338 | 360,063,940 | 491,063,525 | 145,482,112 | ||||||||||||||
Medical Expenses | 161,328,123 | 150,380,517 | 146,624,505 | 126,718,476 | 105,625,933 | 115,313,522 | 297,005,022 | 220,939,455 | 458,333,145 | 347,657,932 | 484,502,423 | 141,029,737 | ||||||||||||||
Total Operating Expenses | 184,309,497 | 170,557,507 | 164,286,370 | 142,058,070 | 121,375,139 | 120,937,707 | 334,843,877 | 242,312,847 | 519,153,369 | 384,370,917 | ||||||||||||||||
Operating Loss | (25,971,063) | (38,959,491) | (67,083,031) | (28,587,678) | ||||||||||||||||||||||
Interest Expense, net | (2,529,191) | (2,369,764) | (2,124,286) | (457,309) | (390,706) | (401,792) | (4,494,049) | (842,497) | (7,023,187) | (1,299,807) | ||||||||||||||||
Total Other Expense | (3,930,877) | (3,493,347) | (11,662,282) | (457,309) | (440,706) | (401,792) | (15,155,628) | (842,497) | (19,086,452) | (1,299,807) | ||||||||||||||||
Net Loss | 32,054,419 | 29,464,410 | 24,650,712 | 13,971,888 | 5,103,393 | 6,531,503 | 54,115,119 | 11,634,896 | 86,169,483 | 25,606,784 | ||||||||||||||||
Net Loss (formerly Net Loss Attributable to Controlling Interests) | (32,054,419) | (29,464,410) | (24,650,712) | (13,971,888) | (5,103,393) | (6,531,503) | (54,115,119) | (11,634,896) | (86,169,483) | (25,606,784) | ||||||||||||||||
Condensed Consolidated Statement of Changes in Members' Deficit | ||||||||||||||||||||||||||
Net Loss | 32,054,419 | 29,464,410 | 24,650,712 | 13,971,888 | 5,103,393 | 6,531,503 | 54,115,119 | 11,634,896 | 86,169,483 | 25,606,784 | ||||||||||||||||
Balance at the end | (215,007,850) | (183,308,519) | (154,407,902) | (124,209,092) | (110,289,874) | 105,341,038 | (130,217,705) | (183,308,519) | (110,289,874) | (215,007,850) | (124,209,092) | (130,217,705) | (99,073,637) | |||||||||||||
Condensed Consolidated Statement of Cash Flows | ||||||||||||||||||||||||||
Net Loss | 32,054,419 | 29,464,410 | 24,650,712 | 13,971,888 | 5,103,393 | 6,531,503 | 54,115,119 | 11,634,896 | 86,169,483 | 25,606,784 | ||||||||||||||||
Health Plan Receivables / Premiums | 1,212,092 | (884,523) | ||||||||||||||||||||||||
P3 Health Partners Inc. | As Restated | Capitated Revenue | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | 153,072,995 | 141,560,866 | 148,964,190 | 125,182,626 | 114,515,423 | 112,950,351 | 290,525,057 | 227,465,774 | 443,598,050 | 352,648,401 | 480,739,577 | 139,332,707 | ||||||||||||||
Interest Expense, net | 290,525,057 | |||||||||||||||||||||||||
P3 Health Partners Inc. | As Restated | Other Patient Service Revenue | ||||||||||||||||||||||||||
Condensed Consolidated Statement of Operations | ||||||||||||||||||||||||||
Total Operating Revenue | 3,112,960 | 3,025,577 | 2,333,750 | $ 3,360,865 | $ 2,197,029 | $ 1,857,645 | 5,359,329 | $ 4,054,674 | 8,472,288 | $ 7,415,539 | 10,323,948 | 6,149,405 | ||||||||||||||
P3 Health Partners Inc. | As Restated | Class A Units Subject to Possible Redemption | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Units Subject to Possible Redemption (Predecessor) | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | 43,656,270 | ||||||||||||||||||
P3 Health Partners Inc. | As Restated | Class D Units Subject To Possible Redemption | ||||||||||||||||||||||||||
Condensed Consolidated Balance Sheet | ||||||||||||||||||||||||||
Units Subject to Possible Redemption (Predecessor) | $ 47,041,554 | $ 47,041,553 | $ 47,041,554 | $ 47,041,554 | $ 47,041,553 | $ 47,041,554 | $ 47,041,554 | $ 47,041,554 | ||||||||||||||||||
|