XML 57 R47.htm IDEA: XBRL DOCUMENT v3.24.1.u1
Acquisitions of Businesses, 2023 Acquisitions (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Mar. 29, 2024
USD ($)
Clinic
Oct. 31, 2023
USD ($)
Sep. 29, 2023
USD ($)
Installment
Clinic
Jul. 31, 2023
USD ($)
Clinic
May 31, 2023
USD ($)
Clinic
Feb. 28, 2023
USD ($)
Clinic
Mar. 31, 2024
USD ($)
Clinic
Dec. 31, 2023
USD ($)
Clinic
Business Combination, Description [Abstract]                
Number of clinics | Clinic             2 8
Contingent payments             $ 10,800 $ 12,500
IIP Business [Member]                
Business Combination, Description [Abstract]                
Percentage of interest acquired   100.00%            
Deferred payments               0
Contingent payments               0
Cash paid, net of cash acquired               3,955
Seller note               0
Percentage of interest accrued   100.00%            
Total consideration               3,955
Estimated fair value of net tangible assets acquired [Abstract]                
Total current assets               388
Total non-current assets               335
Total liabilities               (41)
Net tangible assets acquired               682
Customer and referral relationships               757
Non-compete agreement               37
Tradenames               187
Goodwill               2,566
Fair value of non-controlling interest (classified as redeemable non-controlling interest)               (274)
Total consideration               $ 3,955
Ergonomics Software Business [Member]                
Business Combination, Description [Abstract]                
Percentage of interest acquired   55.00%            
Percentage of pre-acquisition interest retained by practice founder   45.00%            
Percentage of interest accrued   55.00%            
IIP and Ergonomics Software Business [Member]                
Business Combination, Description [Abstract]                
Aggregate purchase price for the acquisition   $ 4,000            
Acquisitions [Member]                
Business Combination, Description [Abstract]                
Number of clinics | Clinic               8
Deferred payments             0 $ 830
Contingent payments             500 200
Cash paid, net of cash acquired               26,582
Seller note             500 985
Total consideration             16,971 28,597
Estimated fair value of net tangible assets acquired [Abstract]                
Total current assets             0 1,467
Total non-current assets             476 3,485
Total liabilities             (450) (3,179)
Net tangible assets acquired             26 1,773
Customer and referral relationships             6,790 8,042
Non-compete agreement             328 396
Tradenames             1,672 1,767
Goodwill             25,056 27,726
Fair value of non-controlling interest (classified as redeemable non-controlling interest)             (16,901) (11,107)
Total consideration             16,971 28,597
Acquisitions [Member] | Physical Therapy Operations [Member]                
Business Combination, Description [Abstract]                
Deferred payments               830
Contingent payments               200
Cash paid, net of cash acquired               22,627
Seller note               985
Total consideration               24,642
Estimated fair value of net tangible assets acquired [Abstract]                
Total current assets               1,079
Total non-current assets               3,150
Total liabilities               (3,138)
Net tangible assets acquired               1,091
Customer and referral relationships               7,285
Non-compete agreement               359
Tradenames               1,580
Goodwill               25,160
Fair value of non-controlling interest (classified as redeemable non-controlling interest)               (10,833)
Total consideration               $ 24,642
Clinic Practice [Member]                
Business Combination, Description [Abstract]                
Percentage of interest acquired 50.00%     70.00% 75.00% 80.00%    
Number of clinics | Clinic 9     5 4 1    
Deferred payments       $ 300        
Percentage of ownership interest after the acquisition         45.00%      
Percentage of ownership interest by local partner after the acquisition         30.00%      
Percentage of interest retained by practice founder 50.00%     30.00%   20.00%    
Percentage of pre-acquisition interest retained by practice founder         25.00%      
Aggregate purchase price for the acquisition $ 16,400     $ 2,100 $ 3,100 $ 6,200    
Cash paid by local partner         1,100      
Seller note to be paid by entity         200      
Seller note to be paid by local partner         100      
Cash paid, net of cash acquired       $ 1,800 1,700 5,800 $ 500  
Seller note         $ 300 $ 400    
Percentage of interest accrued 4.50%         4.50%    
September 2023 Multi Clinic Practice Acquisition [Member]                
Business Combination, Description [Abstract]                
Percentage of interest acquired     70.00%          
Number of clinics | Clinic     4          
Percentage of interest retained by practice founder     30.00%          
Aggregate purchase price for the acquisition     $ 6,000          
Cash paid, net of cash acquired     $ 5,400          
Number of installments of payment of consideration due | Installment     2          
Seller note     $ 600          
Percentage of interest accrued     5.00%          
September 2023 Multi Clinic Practice Acquisition [Member] | First Installment Due on January 31, 2024 [Member]                
Business Combination, Description [Abstract]                
Payment of principal and interest     $ 300          
September 2023 Multi Clinic Practice Acquisition [Member] | Second Installment Due on September 30, 2025[Member]                
Business Combination, Description [Abstract]                
Payment of principal and interest     $ 300          
September 2023 Single Clinic Practice Acquisition [Member]                
Business Combination, Description [Abstract]                
Percentage of interest acquired     70.00%          
Number of clinics | Clinic     1          
Deferred payments     $ 400          
Percentage of interest retained by practice founder     30.00%          
Aggregate purchase price for the acquisition     $ 7,800          
Cash paid, net of cash acquired     $ 7,400