XML 118 R101.htm IDEA: XBRL DOCUMENT v3.22.1
Restatement (Unaudited) - Consolidated Balance Sheet (Details) - USD ($)
$ in Thousands
Dec. 31, 2021
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Dec. 31, 2018
Current assets:              
Cash, cash equivalents and restricted cash $ 163,170       $ 33,807 $ 29,192 $ 3,403
Accounts receivable, net of unpaid service provider costs 1 133,433       67,353    
Inventory 1,107       922    
Prepaid expenses and other current assets 19,525       8,937    
Total current assets 317,235       111,019    
Property and equipment, net 85,261       38,126    
Goodwill 769,667       234,328    
Payor relationships, net 576,648       189,570    
Other intangibles, net 248,973       36,785    
Other assets 13,582       4,362    
Total assets 2,143,539       614,190    
Current liabilities:              
Current portion of notes payable 6,493       4,800    
Current portion of equipment loans 510       314    
Current portion of finance lease liabilities 1,295       876    
Current portion of contingent consideration 3,123       0    
Accounts payable and accrued expenses 72,772       31,370    
Deferred revenue 1,815       988    
Current portions due to sellers 25,414       26,554    
Other current liabilities 34,339       2,278    
Total current liabilities 161,036       67,180    
Notes payable, net of current portion and debt issuance costs 915,266       456,745    
Warrant liabilities 80,144       0    
Equipment loans, net of current portion 1,329       873    
Long term portion of finance lease liabilities 2,181       1,580    
Deferred revenue, net of current portion 4,244       4,277    
Due to sellers, net of current portion 479       13,976    
Contingent consideration 35,300       5,172    
Other liabilities 22,057       14,762    
Total liabilities 1,344,971       564,565    
Stockholders' Equity / Members' Capital              
Members' capital 0       157,591    
Additional paid-in capital 397,443       0    
Accumulated deficit (78,760)       (107,832)    
Notes receivable, related parties 0       (134)    
Total Stockholders' Equity / Members' Capital attributable to Class A common stockholders 318,731       49,625    
Non-controlling interests 479,837       0    
Total member's capital 798,568       49,625 86,834 37,770
Total Liabilities and Stockholders' Equity / Members' Capital 2,143,539       614,190    
Class A common stock              
Stockholders' Equity / Members' Capital              
Common stock 18       0    
Class B common stock              
Stockholders' Equity / Members' Capital              
Common stock $ 30       0    
As Previously Reported              
Current assets:              
Cash, cash equivalents and restricted cash   $ 208,913 $ 319,277 $ 6,602 33,807 $ 29,192 $ 3,403
Accounts receivable, net of unpaid service provider costs 1   223,644 131,831 88,007 76,709    
Inventory   1,777 1,176 1,023 922    
Prepaid expenses and other current assets   30,788 20,105 15,383 8,937    
Total current assets   465,122 472,389 111,015 120,375    
Property and equipment, net   64,156 46,358 40,247 38,126    
Goodwill   765,511 546,312 235,127 234,328    
Payor relationships, net   584,265 395,185 187,051 189,570    
Other intangibles, net   256,327 194,315 35,778 36,785    
Other assets   4,703 4,654 7,522 4,362    
Total assets   2,140,084 1,659,213 616,740 623,546    
Current liabilities:              
Current portion of notes payable   6,493 5,488 4,800 4,800    
Current portion of equipment loans   513 324 319 314    
Current portion of finance lease liabilities   1,006 978 973 876    
Current portion of contingent consideration   8,406 12,347 3,046 0    
Accounts payable and accrued expenses   76,654 46,465 39,870 33,180    
Deferred revenue   1,815 1,313 1,313 988    
Current portions due to sellers   24,687 22,020 34,798 27,129    
Other current liabilities   20,000 3,734 1,951 1,333    
Total current liabilities   139,574 92,669 87,070 68,620    
Notes payable, net of current portion and debt issuance costs   916,111 525,830 456,102 456,745    
Warrant liabilities   138,493 123,843 0      
Equipment loans, net of current portion   1,454 891 791 873    
Long term portion of finance lease liabilities   1,559 1,667 1,871 1,580    
Deferred rent   5,387 4,868 3,599      
Deferred revenue, net of current portion   4,698 4,623 4,951 4,277    
Due to sellers, net of current portion   170 0 0 13,976    
Contingent consideration   38,300 0 2,412 5,172    
Other liabilities   36,325 16,471 12,800 11,651    
Total liabilities   1,282,071 770,862 569,596 566,005    
Stockholders' Equity / Members' Capital              
Members' capital   0 0 157,662 157,591    
Additional paid-in capital   363,060 389,892 0      
Accumulated deficit   (52,547) (37,640) (110,383) (99,916)    
Notes receivable, related parties   0 (136) (135) (134)    
Non-controlling interests   547,452 536,187 0      
Total member's capital   858,013 888,351 47,144 57,541    
Total Liabilities and Stockholders' Equity / Members' Capital   2,140,084 1,659,213 616,740 $ 623,546    
As Previously Reported | Class A common stock              
Stockholders' Equity / Members' Capital              
Common stock   17 17 0      
Total Stockholders' Equity / Members' Capital attributable to Class A common stockholders   310,561 352,164 47,144      
As Previously Reported | Class B common stock              
Stockholders' Equity / Members' Capital              
Common stock   31 31 0      
Adjustments              
Current assets:              
Cash, cash equivalents and restricted cash   0 0 0      
Accounts receivable, net of unpaid service provider costs 1   (79,854) (57,888) (13,661)      
Inventory   0 0 0      
Prepaid expenses and other current assets   (25) (704) (1,483)      
Total current assets   (79,879) (58,592) (15,144)      
Property and equipment, net   0 0 0      
Goodwill   (3,182) (3,183) 0      
Payor relationships, net   0 0 0      
Other intangibles, net   0 0 0      
Other assets   0 0 0      
Total assets   (83,061) (61,775) (15,144)      
Current liabilities:              
Current portion of notes payable   0 0 0      
Current portion of equipment loans   0 0 0      
Current portion of finance lease liabilities   0 0 0      
Current portion of contingent consideration   0 0 0      
Accounts payable and accrued expenses   (17,994) (11,495) (3,344)      
Deferred revenue   0 0 0      
Current portions due to sellers   0 (575) (575)      
Other current liabilities   12,704 4,653 2,335      
Total current liabilities   (5,290) (7,417) (1,584)      
Notes payable, net of current portion and debt issuance costs   0 0 0      
Warrant liabilities   0 0 0      
Equipment loans, net of current portion   0 0 0      
Long term portion of finance lease liabilities   0 0 0      
Deferred rent   0 0 0      
Deferred revenue, net of current portion   0 0 0      
Due to sellers, net of current portion   0 0 0      
Contingent consideration   0 0 0      
Other liabilities   0 0 0      
Total liabilities   (5,290) (7,417) (1,584)      
Stockholders' Equity / Members' Capital              
Members' capital   0 0 0      
Additional paid-in capital   5,292 (33,653) 0      
Accumulated deficit   (26,876) (18,547) (13,560)      
Notes receivable, related parties   0 0 0      
Non-controlling interests   (56,187) (2,158) 0      
Total member's capital   (77,771) (54,358) (13,560)      
Total Liabilities and Stockholders' Equity / Members' Capital   (83,061) (61,775) (15,144)      
Adjustments | Class A common stock              
Stockholders' Equity / Members' Capital              
Common stock   0 0 0      
Total Stockholders' Equity / Members' Capital attributable to Class A common stockholders   (21,584) (52,200) (13,560)      
Adjustments | Class B common stock              
Stockholders' Equity / Members' Capital              
Common stock   0 0 0      
As Restated              
Current assets:              
Cash, cash equivalents and restricted cash   208,913 319,277 6,602      
Accounts receivable, net of unpaid service provider costs 1   143,790 73,943 74,346      
Inventory   1,777 1,176 1,023      
Prepaid expenses and other current assets   30,763 19,401 13,900      
Total current assets   385,243 413,797 95,871      
Property and equipment, net   64,156 46,358 40,247      
Goodwill   762,329 543,129 235,127      
Payor relationships, net   584,265 395,185 187,051      
Other intangibles, net   256,327 194,315 35,778      
Other assets   4,703 4,654 7,522      
Total assets   2,057,023 1,597,438 601,596      
Current liabilities:              
Current portion of notes payable   6,493 5,488 4,800      
Current portion of equipment loans   513 324 319      
Current portion of finance lease liabilities   1,006 978 973      
Current portion of contingent consideration   8,406 12,347 3,046      
Accounts payable and accrued expenses   58,660 34,970 36,526      
Deferred revenue   1,815 1,313 1,313      
Current portions due to sellers   24,687 21,445 34,223      
Other current liabilities   32,704 8,387 4,286      
Total current liabilities   134,284 85,252 85,486      
Notes payable, net of current portion and debt issuance costs   916,111 525,830 456,102      
Warrant liabilities   138,493 123,843 0      
Equipment loans, net of current portion   1,454 891 791      
Long term portion of finance lease liabilities   1,559 1,667 1,871      
Deferred rent   5,387 4,868 3,599      
Deferred revenue, net of current portion   4,698 4,623 4,951      
Due to sellers, net of current portion   170 0 0      
Contingent consideration   38,300 0 2,412      
Other liabilities   36,325 16,471 12,800      
Total liabilities   1,276,781 763,445 568,012      
Stockholders' Equity / Members' Capital              
Members' capital   0 0 157,662      
Additional paid-in capital   368,352 356,239 0      
Accumulated deficit   (79,423) (56,187) (123,943)      
Notes receivable, related parties   0 (136) (135)      
Non-controlling interests   491,265 534,029 0      
Total member's capital   780,242 833,993 33,584      
Total Liabilities and Stockholders' Equity / Members' Capital   2,057,023 1,597,438 601,596      
As Restated | Class A common stock              
Stockholders' Equity / Members' Capital              
Common stock   17 17 0      
Total Stockholders' Equity / Members' Capital attributable to Class A common stockholders   288,977 299,964 33,584      
As Restated | Class B common stock              
Stockholders' Equity / Members' Capital              
Common stock   $ 31 $ 31 $ 0