XML 119 R102.htm IDEA: XBRL DOCUMENT v3.22.1
Restatement (Unaudited) - Statement of Operations (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2021
Jun. 30, 2021
Mar. 31, 2021
Jun. 30, 2021
Sep. 30, 2021
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Revenue:                
Capitated revenue           $ 1,529,120 $ 796,373 $ 340,901
Fee-for-service and other revenue           80,249 35,203 20,483
Total revenue           1,609,369 831,576 361,384
Operating expenses:                
Third-party medical costs           1,231,047 564,987 242,572
Direct patient expense           179,353 101,358 42,100
Selling, general and administrative expenses           252,133 103,962 59,148
Depreciation and amortization expense           49,441 18,499 6,822
Transaction costs and other           44,262 42,945 17,583
Total operating expenses           1,744,556 831,816 371,070
Loss from operations           (135,187) (240) (9,686)
Other income and expense:                
Interest expense           (51,291) (34,002) (10,163)
Interest income           4 320 319
Loss on extinguishment of debt           (13,115) (23,277) 0
Change in fair value of warrant liabilities           82,914 0 0
Other expenses           (48) (450) (250)
Total other income (expense)           18,464 (70,173) (10,094)
Net income (loss) before income tax expense (benefit)           (116,723) (70,413) (19,780)
Income tax expense (benefit)           14 651 0
Net income (loss)     $ (16,320)     (116,737) (71,064) (19,780)
Net income (loss) attributable to non-controlling interests           (98,717) 0 0
Net income (loss) attributable to Class A common stockholders           $ (18,020)    
Net income (loss) per common share:                
Net income (loss) per share to Class A common stockholders, basic (in dollars per share)           $ (0.11)    
Net loss per share to Class A common stockholders, diluted (in dollars per share)           $ (0.28)    
Weighted-average shares used in computation of earnings per share:                
Basic (in shares)           170,507,194    
Diluted (in shares)           475,697,225    
As Previously Reported                
Revenue:                
Capitated revenue $ 501,780 $ 379,210 267,051       794,164 343,903
Fee-for-service and other revenue 25,018 13,953 13,084       35,203 20,483
Total revenue 526,798 393,163 280,135       829,367 364,386
Operating expenses:                
Third-party medical costs 379,316 291,816 195,046       564,987 241,089
Direct patient expense 57,708 43,782 34,287       102,284 43,020
Selling, general and administrative expenses 75,926 46,574 34,848       103,962 59,148
Depreciation and amortization expense 16,955 7,945 5,846       18,499 6,822
Transaction costs and other 6,528 16,374 9,239       43,520 17,583
Total operating expenses 536,433 406,491 279,266       833,317 370,507
Loss from operations (9,635) (13,328) 869       (3,950) (6,121)
Other income and expense:                
Interest expense (16,023) (9,714) (10,626)       (34,002) (10,163)
Interest income 1 1 1       320 319
Loss on extinguishment of debt 0 (13,225) 0       (23,277) 0
Change in fair value of warrant liabilities (14,650) 39,215 0       0 0
Other expenses (29) (25) 0       (450) (250)
Total other income (expense) (30,701) 16,252 (10,625)       (70,173) (10,094)
Net income (loss) before income tax expense (benefit) (40,336) 2,924 (9,756)       (74,123) (16,215)
Income tax expense (benefit) 547 (2,023) 714       651 0
Net income (loss) (40,883) 4,947 (10,470)       (74,774) (16,215)
Net income (loss) attributable to non-controlling interests (26,246) (4,533) (10,470)          
Net income (loss) attributable to Class A common stockholders $ (14,637) $ 9,480 0          
Net income (loss) per common share:                
Net income (loss) per share to Class A common stockholders, basic (in dollars per share) $ (0.09) $ 0.06            
Net loss per share to Class A common stockholders, diluted (in dollars per share) $ (0.09) $ (0.03)            
Weighted-average shares used in computation of earnings per share:                
Basic (in shares) 170,871,429 167,134,853            
Diluted (in shares) 170,871,429 168,884,315            
Adjustments                
Revenue:                
Capitated revenue $ (28,017) $ (49,726) (5,694)          
Fee-for-service and other revenue 150 144 161          
Total revenue (27,867) (49,582) (5,533)          
Operating expenses:                
Third-party medical costs 2,000 0 0          
Direct patient expense (7,340) (8,175) (50)          
Selling, general and administrative expenses 692 585 161          
Depreciation and amortization expense 0 0 0          
Transaction costs and other 738 (756) 0          
Total operating expenses (3,910) (8,346) 111          
Loss from operations (23,957) (41,236) (5,644)          
Other income and expense:                
Interest expense 0 0 0          
Interest income 0 0 0          
Loss on extinguishment of debt 0 0 0          
Change in fair value of warrant liabilities 0 0 0          
Other expenses 0 0 0          
Total other income (expense) 0 0 0          
Net income (loss) before income tax expense (benefit) (23,957) (41,236) (5,644)          
Income tax expense (benefit) 0 0 0          
Net income (loss) (23,957) (41,236) (5,644)       $ 3,710 $ (3,565)
Net income (loss) attributable to non-controlling interests (15,356) (36,311) (5,644)          
Net income (loss) attributable to Class A common stockholders (8,601) (4,925) 0          
As Restated                
Revenue:                
Capitated revenue 473,763 329,484 261,357          
Fee-for-service and other revenue 25,168 14,097 13,245          
Total revenue 498,931 343,581 274,602          
Operating expenses:                
Third-party medical costs 381,316 291,816 195,046          
Direct patient expense 50,368 35,607 34,237          
Selling, general and administrative expenses 76,618 47,159 35,009          
Depreciation and amortization expense 16,955 7,945 5,846          
Transaction costs and other 7,266 15,618 9,239          
Total operating expenses 532,523 398,145 279,377          
Loss from operations (33,592) (54,564) (4,775)          
Other income and expense:                
Interest expense (16,023) (9,714) (10,626)          
Interest income 1 1 1          
Loss on extinguishment of debt 0 (13,225) 0          
Change in fair value of warrant liabilities (14,650) 39,215 0          
Other expenses (29) (25) 0          
Total other income (expense) (30,701) 16,252 (10,625)          
Net income (loss) before income tax expense (benefit) (64,293) (38,312) (15,400)          
Income tax expense (benefit) 547 (2,023) 714          
Net income (loss) (64,840) (36,289) (16,114)          
Net income (loss) attributable to non-controlling interests (41,602) (40,844) (16,114)          
Net income (loss) attributable to Class A common stockholders $ (23,238) $ 4,555 0          
Net income (loss) per common share:                
Net income (loss) per share to Class A common stockholders, basic (in dollars per share) $ (0.14) $ 0.03            
Net loss per share to Class A common stockholders, diluted (in dollars per share) $ (0.14) $ (0.06)            
Weighted-average shares used in computation of earnings per share:                
Basic (in shares) 170,871,429 167,134,853            
Diluted (in shares) 477,255,983 168,884,315            
As Previously Reported                
Revenue:                
Capitated revenue       $ 646,261 $ 1,148,041      
Fee-for-service and other revenue       27,037 52,055      
Total revenue       673,298 1,200,096      
Operating expenses:                
Third-party medical costs       486,862 866,177      
Direct patient expense       78,069 135,777      
Selling, general and administrative expenses       81,422 157,348      
Depreciation and amortization expense       13,791 30,746      
Transaction costs and other       25,613 32,140      
Total operating expenses       685,757 1,222,188      
Loss from operations       (12,459) (22,092)      
Other income and expense:                
Interest expense       (20,340) (36,363)      
Interest income       2 4      
Loss on extinguishment of debt       (13,225) (13,225)      
Change in fair value of warrant liabilities       39,215 24,565      
Other expenses       (25) (54)      
Total other income (expense)       5,627 (25,073)      
Net income (loss) before income tax expense (benefit)       (6,832) (47,165)      
Income tax expense (benefit)       (1,309) (762)      
Net income (loss)     (10,470) (5,523) (46,403)      
Net income (loss) attributable to non-controlling interests       (15,003) (41,283)      
Net income (loss) attributable to Class A common stockholders       $ 9,480 $ (5,120)      
Net income (loss) per common share:                
Net income (loss) per share to Class A common stockholders, basic (in dollars per share)       $ 0.06 $ (0.03)      
Net loss per share to Class A common stockholders, diluted (in dollars per share)       $ (0.03) $ (0.08)      
Weighted-average shares used in computation of earnings per share:                
Basic (in shares)       166,691,634 168,100,210      
Diluted (in shares)       167,571,198 169,312,258      
Adjustments                
Revenue:                
Capitated revenue       $ (55,420) $ (83,437)      
Fee-for-service and other revenue       305 455      
Total revenue       (55,115) (82,982)      
Operating expenses:                
Third-party medical costs       0 2,000      
Direct patient expense       (8,225) (15,565)      
Selling, general and administrative expenses       746 1,438      
Depreciation and amortization expense       0 0      
Transaction costs and other       (756) (18)      
Total operating expenses       (8,235) (12,145)      
Loss from operations       (46,880) (70,837)      
Other income and expense:                
Interest expense       0 0      
Interest income       0 0      
Loss on extinguishment of debt       0 0      
Change in fair value of warrant liabilities       0 0      
Other expenses       0 0      
Total other income (expense)       0 0      
Net income (loss) before income tax expense (benefit)       (46,880) (70,837)      
Income tax expense (benefit)       0 0      
Net income (loss)     (5,644) (46,880) (70,837)      
Net income (loss) attributable to non-controlling interests       (41,955) (57,276)      
Net income (loss) attributable to Class A common stockholders       (4,925) (13,561)      
As Restated                
Revenue:                
Capitated revenue       590,841 1,064,604      
Fee-for-service and other revenue       27,342 52,510      
Total revenue       618,183 1,117,114      
Operating expenses:                
Third-party medical costs       486,862 868,177      
Direct patient expense       69,844 120,212      
Selling, general and administrative expenses       82,168 158,786      
Depreciation and amortization expense       13,791 30,746      
Transaction costs and other       24,857 32,122      
Total operating expenses       677,522 1,210,043      
Loss from operations       (59,339) (92,929)      
Other income and expense:                
Interest expense       (20,340) (36,363)      
Interest income       2 4      
Loss on extinguishment of debt       (13,225) (13,225)      
Change in fair value of warrant liabilities       39,215 24,565      
Other expenses       (25) (54)      
Total other income (expense)       5,627 (25,073)      
Net income (loss) before income tax expense (benefit)       (53,712) (118,002)      
Income tax expense (benefit)       (1,309) (762)      
Net income (loss)     $ (16,114) (52,403) (117,240)      
Net income (loss) attributable to non-controlling interests       (56,958) (98,559)      
Net income (loss) attributable to Class A common stockholders       $ 4,555 $ (18,681)      
Net income (loss) per common share:                
Net income (loss) per share to Class A common stockholders, basic (in dollars per share)       $ 0.03 $ (0.11)      
Net loss per share to Class A common stockholders, diluted (in dollars per share)       $ (0.06) $ (0.16)      
Weighted-average shares used in computation of earnings per share:                
Basic (in shares)       166,691,634 168,100,210      
Diluted (in shares)       167,571,198 169,312,258