XML 121 R104.htm IDEA: XBRL DOCUMENT v3.22.1
Revision - 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 2 72,772       31,370    
Deferred revenue 1,815       988    
Current portions due to sellers 3 25,414       26,554    
Current portion of operating lease liabilities 15,275       0    
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    
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    
Accumulated deficit (78,760)       (107,832)    
Notes receivable, related parties 0       (134)    
Total member's capital 798,568       49,625 86,834 37,770
Total Liabilities and Stockholders' Equity / Members' Capital $ 2,143,539       614,190    
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 2   76,654 46,465 39,870 33,180    
Deferred revenue   1,815 1,313 1,313 988    
Current portions due to sellers 3   24,687 22,020 34,798 27,129    
Current portion of operating lease liabilities         0    
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    
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 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    
Accumulated deficit   (52,547) (37,640) (110,383) (99,916)    
Notes receivable, related parties   0 (136) (135) (134)    
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    
Adjustments              
Current assets:              
Cash, cash equivalents and restricted cash         0    
Accounts receivable, net of unpaid service provider costs 1         (9,356)    
Inventory         0    
Prepaid expenses and other current assets         0    
Total current assets         (9,356)    
Property and equipment, net         0    
Goodwill         0    
Payor relationships, net         0    
Other intangibles, net         0    
Other assets         0    
Total assets         (9,356)    
Current liabilities:              
Current portion of notes payable         0    
Current portion of equipment loans         0    
Current portion of finance lease liabilities         0    
Current portion of contingent consideration         0    
Accounts payable and accrued expenses 2         (1,810)    
Deferred revenue         0    
Current portions due to sellers 3         (575)    
Current portion of operating lease liabilities         0    
Other current liabilities         945    
Total current liabilities         (1,440)    
Notes payable, net of current portion and debt issuance costs         0    
Equipment loans, net of current portion         0    
Long term portion of finance lease liabilities         0    
Deferred revenue, net of current portion         0    
Due to sellers, net of current portion         0    
Contingent consideration         0    
Other liabilities         0    
Total liabilities         (1,440)    
Stockholders' Equity / Members' Capital              
Members' capital         0    
Accumulated deficit         (7,916)    
Notes receivable, related parties         0    
Total member's capital         (7,916)    
Total Liabilities and Stockholders' Equity / Members' Capital         $ (9,356)