10-Q 1 cmax-20230930.htm 10-Q 10-Q
0001813914false--12-31Q3http://fasb.org/us-gaap/2023#FairValueAdjustmentOfWarrantshttp://fasb.org/us-gaap/2023#FairValueAdjustmentOfWarrantshttp://fasb.org/us-gaap/2023#FairValueAdjustmentOfWarrantshttp://fasb.org/us-gaap/2023#FairValueAdjustmentOfWarrantshttp://fasb.org/us-gaap/2023#RelatedPartyMemberhttp://fasb.org/us-gaap/2023#RelatedPartyMemberhttp://fasb.org/us-gaap/2023#RelatedPartyMemberhttp://fasb.org/us-gaap/2023#RelatedPartyMemberhttp://fasb.org/us-gaap/2023#RelatedPartyMemberhttp://fasb.org/us-gaap/2023#RelatedPartyMemberhttp://fasb.org/us-gaap/2023#RelatedPartyMemberhttp://fasb.org/us-gaap/2023#RelatedPartyMember0001813914cmax:SubscriptionAgreementMembercmax:SeriesBWarrantMember2023-01-012023-09-300001813914cmax:SubscriptionAgreementMembercmax:SeriesAAndBWarrantMember2021-07-122021-07-130001813914cmax:StewardAcquisitionMembercmax:ProviderNetworkMember2023-09-300001813914cmax:MedicalCareOfNyPCAndTennesseePllcAndCareOpticalMember2022-01-012022-09-300001813914us-gaap:CommonClassAMember2023-01-012023-09-300001813914cmax:SubscriptionAgreementMembercmax:SeriesBWarrantMember2023-07-012023-09-300001813914srt:MaximumMember2023-01-012023-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorFMemberus-gaap:CustomerConcentrationRiskMember2023-07-012023-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:FairValueInputsLevel3Membercmax:MeasurementInputUnderlyingStockPriceMember2023-09-300001813914cmax:PayorEMemberus-gaap:RevenueFromContractWithCustomerMemberus-gaap:CustomerConcentrationRiskMember2022-01-012022-09-300001813914cmax:PayorBMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-12-310001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorAMemberus-gaap:CustomerConcentrationRiskMember2022-01-012022-09-300001813914us-gaap:WarrantMembercmax:RelatedCmAdvisorLlcMember2022-12-310001813914cmax:ScenarioPlanOneMember2023-03-310001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorAMemberus-gaap:CustomerConcentrationRiskMember2022-07-012022-09-300001813914cmax:TwoThousandTwentyOneLongTermIncentivePlanMember2022-07-012022-09-300001813914cmax:SubscriptionAgreementMembercmax:SeriesBWarrantMember2021-07-130001813914cmax:DelayedDrawTermLoanFacilityMember2023-03-080001813914cmax:StewardAcquisitionMembersrt:MaximumMember2023-09-300001813914us-gaap:CommercialPaperMembercmax:AnthemMember2022-10-012022-10-310001813914cmax:StewardAcquisitionMember2022-12-310001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2023-01-012023-09-300001813914us-gaap:RestrictedStockUnitsRSUMember2023-01-012023-09-300001813914cmax:OtherMember2023-09-300001813914cmax:ContingentConsiderationMember2023-01-012023-09-300001813914cmax:FirstSharePriceTriggerMember2021-07-090001813914srt:MinimumMember2023-09-300001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2022-07-012022-09-300001813914cmax:DelayedDrawTermLoanFacilityMember2022-05-310001813914cmax:MedicaidMember2022-01-012022-09-300001813914cmax:SecondSharePriceTriggerMember2023-09-300001813914cmax:StewardAcquisitionMembercmax:ValueBasedCareMember2022-12-310001813914us-gaap:RetainedEarningsMember2022-12-310001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorCMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorDMemberus-gaap:CustomerConcentrationRiskMember2023-07-012023-09-300001813914us-gaap:PerformanceSharesMember2022-07-012022-09-300001813914cmax:OtherMember2022-12-310001813914cmax:ContingentConsiderationMember2022-01-012022-09-3000018139142023-09-300001813914cmax:OtherAcquisitionsMember2022-12-310001813914cmax:IMCMedicalGroupHoldingsMembercmax:FirstSharePriceTriggerMember2021-07-092021-07-090001813914cmax:SubscriptionAgreementMembersrt:MaximumMemberus-gaap:CommonClassAMember2021-07-130001813914us-gaap:FairValueInputsLevel3Membercmax:ContingentEarnoutLiabilityMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310001813914us-gaap:CommonClassAMembercmax:TwoThousandTwentyOneLongTermIncentivePlanMember2021-06-040001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2022-09-300001813914us-gaap:RetainedEarningsMember2023-01-012023-09-300001813914cmax:StewardAcquisitionMemberus-gaap:CommonClassAMember2022-11-100001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorAMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-09-300001813914us-gaap:FurnitureAndFixturesMember2023-09-300001813914us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMember2022-12-310001813914cmax:ScenarioPlanThreeMember2023-06-300001813914cmax:TwoThousandTwentyOneLongTermIncentivePlanMember2022-01-012022-09-300001813914us-gaap:SoftwareDevelopmentMember2023-09-300001813914cmax:TwoThousandTwentyOneLongTermIncentivePlanMember2023-07-012023-09-300001813914us-gaap:VehiclesMember2023-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:MeasurementInputExpectedTermMemberus-gaap:FairValueInputsLevel3Member2023-01-012023-09-300001813914srt:MaximumMember2023-09-300001813914cmax:MedicareMember2023-07-012023-09-300001813914cmax:RelatedCmAdvisorLlcMemberus-gaap:WarrantMember2023-01-012023-09-3000018139142022-05-310001813914us-gaap:ProductAndServiceOtherMember2023-01-012023-09-300001813914us-gaap:RestrictedStockUnitsRSUMember2023-01-012023-09-300001813914cmax:StewardAcquisitionMemberus-gaap:ContractBasedIntangibleAssetsMember2022-11-100001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorBMemberus-gaap:CustomerConcentrationRiskMember2023-07-012023-09-300001813914us-gaap:FairValueInputsLevel3Membercmax:FloatingRateDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2022-12-310001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2023-06-300001813914us-gaap:RetainedEarningsMember2023-07-012023-09-300001813914cmax:GovernmentValueMember2023-07-012023-09-300001813914us-gaap:CommercialPaperMembercmax:AnthemMember2023-09-300001813914us-gaap:AdditionalPaidInCapitalMember2022-09-300001813914cmax:MspRecoveryIncMember2022-07-012022-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorBMemberus-gaap:CustomerConcentrationRiskMember2022-07-012022-09-300001813914cmax:MedicalCareOfNyPCAndTennesseePllcAndCareOpticalMember2023-01-012023-09-300001813914us-gaap:SoftwareDevelopmentMember2022-12-310001813914cmax:StewardAcquisitionMember2022-11-100001813914us-gaap:ContractBasedIntangibleAssetsMember2023-09-300001813914cmax:BeginningOnDecemberTenTwoThousandTwentyTwoMember2023-03-082023-03-080001813914cmax:StewardAcquisitionMembercmax:ProviderNetworkMember2022-11-100001813914us-gaap:TrademarksMember2022-12-310001813914us-gaap:RetainedEarningsMember2022-01-012022-09-300001813914us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-09-300001813914cmax:InitialTermLoansMember2022-05-012022-05-3100018139142023-01-012023-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorCMemberus-gaap:CustomerConcentrationRiskMember2023-07-012023-09-300001813914us-gaap:RetainedEarningsMember2023-09-300001813914us-gaap:RestrictedStockUnitsRSUMember2023-07-012023-09-300001813914cmax:WarrantsMember2023-01-012023-09-300001813914cmax:TwoThousandTwentyOneLongTermIncentivePlanMember2023-01-012023-09-300001813914cmax:RestrictedStockUnitPerformanceStockUnitAndOptionsMembercmax:TwoThousandTwentyOneLongTermIncentivePlanMember2023-09-300001813914us-gaap:AdditionalPaidInCapitalMember2022-01-012022-09-300001813914cmax:StewardAcquisitionMember2022-11-102022-11-100001813914cmax:StewardAcquisitionMember2023-06-302023-06-300001813914cmax:DelayedDrawTermLoanBFacilityMember2023-03-080001813914us-gaap:CommonClassAMembercmax:TwoThousandTwentyOneLongTermIncentivePlanMember2023-01-012023-09-3000018139142022-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorAMemberus-gaap:CustomerConcentrationRiskMember2023-07-012023-09-300001813914us-gaap:AdditionalPaidInCapitalMember2021-12-310001813914cmax:CareMaxMedicalGroupLimitedLiabilityCompanyMembercmax:SecondSharePriceTriggerMember2023-09-300001813914us-gaap:AdditionalPaidInCapitalMember2023-01-012023-09-300001813914cmax:StewardAcquisitionMemberus-gaap:CommonClassAMember2022-11-102022-11-100001813914cmax:SecondSharePriceTriggerMember2023-01-012023-09-300001813914us-gaap:CreditConcentrationRiskMembercmax:PayorDMemberus-gaap:AccountsReceivableMember2023-01-012023-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsRecurringMember2023-09-300001813914cmax:MedicalCareOfNyPCAndTennesseePllcAndCareOpticalMember2023-07-012023-09-300001813914cmax:ConstructionAdvisoryServicesMember2023-01-012023-09-300001813914us-gaap:WarrantMembercmax:RelatedCmAdvisorLlcMember2023-07-012023-09-300001813914us-gaap:PerformanceSharesMember2023-07-012023-09-300001813914cmax:ScenarioPlanOneMember2023-09-300001813914cmax:MspRecoveryIncMember2023-01-012023-09-300001813914us-gaap:AdditionalPaidInCapitalMember2023-06-300001813914us-gaap:RetainedEarningsMember2022-06-300001813914cmax:MedicaidMember2023-07-012023-09-300001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2023-09-300001813914cmax:RelatedPartyDebtMember2023-09-300001813914cmax:SubscriptionAgreementMembercmax:SeriesAWarrantMember2021-07-122021-07-130001813914us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsRecurringMember2023-09-300001813914cmax:PayorDMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-12-310001813914cmax:DelayedDrawTermLoanFacilityMember2022-11-012022-11-300001813914us-gaap:NoncompeteAgreementsMember2022-12-310001813914cmax:MspRecoveryIncMember2023-07-012023-09-300001813914cmax:PublicAndPrivatePlacementWarrantsMember2022-07-012022-09-300001813914us-gaap:WarrantMembercmax:RelatedCmAdvisorLlcMember2023-09-300001813914us-gaap:PerformanceSharesMember2022-01-012022-09-300001813914us-gaap:LeaseholdImprovementsMember2022-12-310001813914cmax:SecondWaveDeliverySystemLlcMemberus-gaap:ServiceMember2023-09-300001813914us-gaap:PerformanceSharesMember2022-12-310001813914cmax:StewardAcquisitionMember2023-06-300001813914us-gaap:CarryingReportedAmountFairValueDisclosureMembercmax:FloatingRateDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2023-09-3000018139142023-01-012023-03-310001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorDMemberus-gaap:CustomerConcentrationRiskMember2022-01-012022-09-300001813914us-gaap:CommonClassAMembercmax:TwoThousandTwentyOneLongTermIncentivePlanMember2021-06-042021-06-040001813914cmax:PayorAMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-12-310001813914cmax:PrivatePlacementWarrantsMemberus-gaap:MeasurementInputRiskFreeInterestRateMemberus-gaap:FairValueInputsLevel3Member2022-12-310001813914cmax:OtherLongTermDebtMember2022-12-310001813914cmax:BusinessCombinationAgreementMembercmax:IMCMedicalGroupHoldingsMember2021-06-080001813914us-gaap:FairValueInputsLevel1Membercmax:PublicWarrantsMemberus-gaap:FairValueMeasurementsRecurringMember2023-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorFMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-09-300001813914us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2022-12-310001813914cmax:TermSOFRMembercmax:InitialTermLoansMember2023-09-300001813914cmax:MedicaidMember2023-01-012023-09-300001813914cmax:PayorCMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-12-3100018139142022-11-300001813914us-gaap:CarryingReportedAmountFairValueDisclosureMembercmax:FixedRateDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2023-09-3000018139142022-01-012022-09-300001813914cmax:ContingentConsiderationMember2022-07-012022-09-300001813914us-gaap:RestrictedStockUnitsRSUMember2023-09-300001813914us-gaap:CarryingReportedAmountFairValueDisclosureMembercmax:PublicWarrantsMemberus-gaap:FairValueMeasurementsRecurringMember2023-09-300001813914us-gaap:FairValueInputsLevel1Membercmax:PublicWarrantsMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310001813914cmax:OtherAcquisitionsMember2022-01-012022-12-310001813914cmax:StewardAcquisitionMember2023-01-012023-09-300001813914cmax:PublicAndPrivatePlacementWarrantsMember2023-07-012023-09-300001813914cmax:FirstSharePriceTriggerMember2023-01-012023-09-300001813914cmax:MedicareMember2022-07-012022-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:MeasurementInputRiskFreeInterestRateMemberus-gaap:FairValueInputsLevel3Member2023-09-300001813914cmax:ScenarioPlanTwoMember2023-06-300001813914cmax:SeriesAWarrantsAndSeriesBWarrantsMember2022-01-012022-09-300001813914us-gaap:CarryingReportedAmountFairValueDisclosureMembercmax:FloatingRateDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2022-12-310001813914cmax:MspRecoveryIncMember2022-12-310001813914cmax:SubscriptionAgreementMembercmax:SeriesBWarrantMember2022-01-012022-09-300001813914us-gaap:AdditionalPaidInCapitalMember2022-06-300001813914cmax:SubscriptionAgreementWithTwoCentersMemberus-gaap:OtherAssetsMembercmax:SeriesBWarrantMember2022-07-012022-09-300001813914cmax:RelatedPartyDebtMember2022-12-310001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2022-06-300001813914us-gaap:CommonClassAMember2023-09-300001813914us-gaap:CommercialPaperMembercmax:AnthemMember2022-10-310001813914cmax:SubscriptionAgreementMembercmax:SeriesBWarrantMember2021-07-122021-07-130001813914cmax:StewardAcquisitionMembercmax:ValueBasedCareMember2023-09-300001813914cmax:StewardAcquisitionMemberus-gaap:CommonClassAMember2022-12-310001813914us-gaap:RevolvingCreditFacilityMember2023-03-080001813914cmax:PrivatePlacementWarrantsMemberus-gaap:IPOMembercmax:DeerfieldHealthcareTechnologyAcquisitionsCorpMember2020-07-310001813914cmax:DelayedDrawTermLoanFacilityMember2023-03-310001813914cmax:ScenarioPlanThreeMember2023-03-310001813914srt:ScenarioForecastMember2026-07-012026-09-3000018139142023-06-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-09-300001813914cmax:ProviderNetworkMember2023-09-300001813914cmax:CareMaxMedicalGroupLimitedLiabilityCompanyMembercmax:BusinessCombinationAgreementMember2021-06-080001813914cmax:PayorEMemberus-gaap:RevenueFromContractWithCustomerMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-09-300001813914cmax:FirstSharePriceTriggerMember2023-09-300001813914us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-3100018139142022-12-310001813914cmax:MspRecoveryIncMember2022-01-012022-09-300001813914us-gaap:CommonClassBMember2023-11-060001813914us-gaap:PerformanceSharesMember2023-01-012023-09-300001813914cmax:MedicalCareOfNyPCAndTennesseePllcAndCareOpticalMember2022-12-310001813914us-gaap:SeriesAPreferredStockMember2022-12-310001813914cmax:SecondWaveDeliverySystemLlcMemberus-gaap:ServiceMember2022-12-310001813914cmax:PrivatePlacementWarrantsMemberus-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputExercisePriceMember2023-09-300001813914cmax:RelatedCmAdvisorLlcMembercmax:AdvisoryAgreementMember2021-07-130001813914cmax:PrivatePlacementWarrantsMemberus-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputExpectedDividendRateMember2023-09-300001813914us-gaap:FurnitureAndFixturesMember2022-12-310001813914cmax:PayorFMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2023-01-012023-09-300001813914cmax:StewardAcquisitionMembercmax:CorporateGeneralAndAdministrativeExpensesMember2023-01-012023-09-300001813914cmax:SubscriptionAgreementMemberus-gaap:CommonClassAMember2021-07-122021-07-130001813914us-gaap:PerformanceSharesMember2023-01-012023-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputExercisePriceMember2022-12-310001813914us-gaap:PerformanceSharesMember2023-09-300001813914us-gaap:EmployeeStockOptionMember2022-01-012022-09-300001813914cmax:SubscriptionAgreementWithTwoCentersMemberus-gaap:OtherAssetsMembercmax:SeriesBWarrantMember2022-01-012022-09-300001813914us-gaap:AccountingStandardsUpdate201602Member2023-09-300001813914cmax:MedicalCareOfNyPCAndTennesseePllcAndCareOpticalMember2022-07-012022-09-300001813914cmax:SubscriptionAgreementMembercmax:SeriesAAndBWarrantMember2021-07-130001813914us-gaap:CommonClassAMember2022-12-310001813914us-gaap:EmployeeStockOptionMember2023-09-300001813914cmax:StewardAcquisitionMemberus-gaap:ContractBasedIntangibleAssetsMember2023-09-300001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2022-12-310001813914cmax:DelayedDrawTermLoanFacilityMember2023-03-082023-03-080001813914cmax:FirstSharePriceTriggerMember2021-07-092021-07-090001813914cmax:DelayedDrawTermLoanFacilityMember2023-04-300001813914us-gaap:RestrictedStockUnitsRSUMember2022-12-310001813914us-gaap:FairValueInputsLevel3Member2023-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:MeasurementInputExpectedTermMemberus-gaap:FairValueInputsLevel3Member2022-01-012022-12-310001813914cmax:PayorEMemberus-gaap:RevenueFromContractWithCustomerMemberus-gaap:CustomerConcentrationRiskMember2023-07-012023-09-300001813914cmax:ScenarioPlanTwoMember2023-03-310001813914us-gaap:RestrictedStockUnitsRSUMember2022-01-012022-09-300001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2023-07-012023-09-300001813914us-gaap:ProductAndServiceOtherMember2023-07-012023-09-300001813914cmax:RestrictedStockUnitPerformanceStockUnitAndOptionsMembercmax:TwoThousandTwentyOneLongTermIncentivePlanMember2023-01-012023-09-300001813914cmax:PayorEMemberus-gaap:RevenueFromContractWithCustomerMemberus-gaap:CustomerConcentrationRiskMember2022-07-012022-09-300001813914us-gaap:ConstructionInProgressMember2023-09-300001813914cmax:ConstructionAdvisoryServicesMember2022-01-012022-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorCMemberus-gaap:CustomerConcentrationRiskMember2022-07-012022-09-300001813914us-gaap:NoncompeteAgreementsMember2023-09-300001813914us-gaap:EmployeeStockOptionMember2023-01-012023-09-300001813914cmax:MspRecoveryIncMember2023-09-300001813914us-gaap:FairValueInputsLevel3Member2022-12-310001813914cmax:InitialTermLoansMember2022-05-3100018139142022-06-300001813914cmax:SubscriptionAgreementMembercmax:WarrantSharesMember2022-12-310001813914cmax:SubscriptionAgreementMembercmax:WarrantSharesMember2023-09-300001813914cmax:MedicareMember2023-01-012023-09-3000018139142022-01-012022-06-300001813914srt:MaximumMembercmax:IMCMedicalGroupHoldingsMember2023-09-3000018139142022-07-012022-09-300001813914cmax:PublicAndPrivatePlacementWarrantsMember2022-01-012022-09-300001813914cmax:TermLoanFacilityMember2022-11-300001813914us-gaap:AdditionalPaidInCapitalMember2022-07-012022-09-300001813914us-gaap:CarryingReportedAmountFairValueDisclosureMembercmax:ContingentEarnoutLiabilityMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310001813914cmax:SeriesAWarrantsAndSeriesBWarrantsMember2023-01-012023-09-3000018139142023-01-012023-06-300001813914cmax:CreditAgreementMember2022-12-310001813914us-gaap:WarrantMembercmax:RelatedCmAdvisorLlcMember2022-01-012022-09-300001813914cmax:SeriesAWarrantsAndSeriesBWarrantsMember2023-07-012023-09-300001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2021-12-310001813914us-gaap:RetainedEarningsMember2021-12-310001813914us-gaap:RetainedEarningsMember2023-06-300001813914us-gaap:CommonStockMemberus-gaap:CommonClassAMember2022-01-012022-09-300001813914cmax:CareMaxMedicalGroupLimitedLiabilityCompanyMembercmax:FirstSharePriceTriggerMember2021-07-092021-07-090001813914cmax:SubscriptionAgreementMemberus-gaap:CommonClassAMember2021-07-130001813914us-gaap:EmployeeStockOptionMember2022-07-012022-09-3000018139142022-11-012022-11-300001813914us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310001813914us-gaap:ProductAndServiceOtherMember2022-07-012022-09-3000018139142023-07-012023-09-300001813914us-gaap:RestrictedStockUnitsRSUMember2022-07-012022-09-300001813914us-gaap:AdditionalPaidInCapitalMember2023-09-300001813914us-gaap:CarryingReportedAmountFairValueDisclosureMembercmax:FixedRateDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2022-12-310001813914cmax:CreditAgreementMember2023-09-300001813914us-gaap:ConstructionInProgressMember2022-12-310001813914us-gaap:SeriesAPreferredStockMember2022-01-012022-12-310001813914us-gaap:ContractBasedIntangibleAssetsMember2022-12-310001813914cmax:PublicAndPrivatePlacementWarrantsMember2023-01-012023-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorCMemberus-gaap:CustomerConcentrationRiskMember2022-01-012022-09-300001813914cmax:BeginningOnThirdAnniversaryMember2023-03-082023-03-080001813914cmax:PublicWarrantsMemberus-gaap:IPOMembercmax:DeerfieldHealthcareTechnologyAcquisitionsCorpMember2023-01-012023-09-300001813914cmax:RelatedCmAdvisorLlcMemberus-gaap:WarrantMember2022-07-012022-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2022-12-310001813914us-gaap:EmployeeStockOptionMember2023-07-012023-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorBMemberus-gaap:CustomerConcentrationRiskMember2022-01-012022-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:FairValueInputsLevel3Membercmax:MeasurementInputUnderlyingStockPriceMember2022-12-310001813914cmax:SubscriptionAgreementMembercmax:SeriesBWarrantMember2022-07-012022-09-300001813914cmax:ScenarioPlanOneMember2023-06-300001813914us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-09-3000018139142022-05-012022-05-310001813914us-gaap:TrademarksMember2023-09-300001813914cmax:FixedRateDebtMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2023-09-300001813914us-gaap:ProductAndServiceOtherMember2022-01-012022-09-300001813914us-gaap:EmployeeStockOptionMember2023-01-012023-09-300001813914cmax:MedicareMember2022-01-012022-09-300001813914cmax:MedicalCareOfNyPCAndTennesseePllcAndCareOpticalMember2023-09-300001813914cmax:MedicaidMember2022-07-012022-09-300001813914cmax:StewardAcquisitionMember2023-09-300001813914cmax:ContingentConsiderationMember2023-07-012023-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputPriceVolatilityMember2023-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310001813914us-gaap:CarryingReportedAmountFairValueDisclosureMembercmax:PublicWarrantsMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310001813914us-gaap:RetainedEarningsMember2022-07-012022-09-300001813914us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsNonrecurringMember2023-09-300001813914us-gaap:CommonClassAMember2023-11-060001813914us-gaap:LeaseholdImprovementsMember2023-09-300001813914cmax:GovernmentValueMember2023-01-012023-09-300001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorDMemberus-gaap:CustomerConcentrationRiskMember2022-07-012022-09-3000018139142023-03-082023-03-080001813914us-gaap:RevenueFromContractWithCustomerMembercmax:PayorDMemberus-gaap:CustomerConcentrationRiskMember2023-01-012023-09-300001813914us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300001813914cmax:IMCMedicalGroupHoldingsMembercmax:SecondSharePriceTriggerMember2023-09-300001813914cmax:PrivatePlacementWarrantsMemberus-gaap:IPOMembercmax:DeerfieldHealthcareTechnologyAcquisitionsCorpMember2020-07-012020-07-310001813914cmax:PrivatePlacementWarrantsMemberus-gaap:MeasurementInputExpectedDividendRateMemberus-gaap:FairValueInputsLevel3Member2022-12-3100018139142021-12-310001813914cmax:SeriesAWarrantsAndSeriesBWarrantsMember2022-07-012022-09-300001813914us-gaap:RetainedEarningsMember2022-09-300001813914cmax:ScenarioPlanTwoMember2023-09-300001813914cmax:ScenarioPlanThreeMember2023-09-300001813914us-gaap:AdditionalPaidInCapitalMember2022-12-310001813914us-gaap:FairValueInputsLevel3Member2023-01-012023-09-300001813914cmax:CareMaxMedicalGroupLimitedLiabilityCompanyMembercmax:FirstSharePriceTriggerMember2023-09-300001813914cmax:OtherLongTermDebtMember2023-09-300001813914cmax:CareMaxMedicalGroupLimitedLiabilityCompanyMembersrt:MaximumMember2023-09-300001813914cmax:IMCMedicalGroupHoldingsMembercmax:FirstSharePriceTriggerMember2023-09-300001813914cmax:PayorFMemberus-gaap:CreditConcentrationRiskMemberus-gaap:AccountsReceivableMember2022-01-012022-12-310001813914us-gaap:CarryingReportedAmountFairValueDisclosureMemberus-gaap:FairValueMeasurementsRecurringMember2022-12-310001813914cmax:BeginningOnSecondAnniversaryMember2023-03-082023-03-080001813914us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2023-09-300001813914cmax:DelayedDrawTermLoanFacilityMember2022-11-300001813914cmax:FixedRateDebtMemberus-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsNonrecurringMember2022-12-310001813914us-gaap:VehiclesMember2022-12-310001813914srt:MinimumMember2023-01-012023-09-300001813914cmax:StewardAcquisitionMembercmax:CorporateGeneralAndAdministrativeExpensesMember2023-07-012023-09-3000018139142023-04-012023-06-300001813914us-gaap:SubsequentEventMember2023-10-012023-10-310001813914us-gaap:FairValueInputsLevel3Membercmax:FloatingRateDebtMemberus-gaap:FairValueMeasurementsNonrecurringMember2023-09-300001813914cmax:ProviderNetworkMember2022-12-310001813914cmax:PrivatePlacementWarrantsMemberus-gaap:FairValueInputsLevel3Memberus-gaap:MeasurementInputPriceVolatilityMember2022-12-310001813914cmax:PublicWarrantsMemberus-gaap:IPOMembercmax:DeerfieldHealthcareTechnologyAcquisitionsCorpMember2020-07-31iso4217:USDxbrli:sharesxbrli:purexbrli:sharescmax:Votescmax:Statecmax:Livescmax:Centercmax:Businessiso4217:USD

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2023

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR

 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

Commission File Number: 001-39391

 

img231259601_0.jpg 

CareMax, Inc.

(Exact Name of Registrant as Specified in its Charter)

 

 

Delaware

85-0992224

( State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer
Identification No.)

1000 NW 57th Court, Suite 400

Miami, FL

33126

(Address of principal executive offices)

(Zip Code)

Registrant’s telephone number, including area code: (786) 360-4768

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

 

Trading

Symbol(s)

 

Name of each exchange on which registered

Class A common stock, par value $0.0001 per share

 

CMAX

 

The Nasdaq Stock Market LLC

Warrants, each whole warrant exercisable for one share of Class A common stock, each at an exercise price of $11.50 per share

 

CMAXW

 

The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

 

 

 

 

Emerging growth company

 

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13 or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court. Yes No ☐

As of November 6, 2023, the registrant had 112,098,257 shares of Class A common stock, $0.0001 par value per share, and no shares of Class B common stock, $0.0001 par value per share issued and outstanding.

 


 

CareMax, Inc.

Quarterly Report on Form 10-Q

For the Quarter Ended September 30, 2023

 

Table of Contents

 

PART I. FINANCIAL INFORMATION

 

 

Item 1

Condensed Consolidated Balance Sheets

1

 

 

Condensed Consolidated Statements of Operations

2

 

 

Condensed Consolidated Statements of Changes in Stockholders' Equity

3

 

 

Condensed Consolidated Statements of Cash Flows

4

 

 

Notes to Condensed Consolidated Financial Statements

6

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

27

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

44

 

Item 4.

Controls and Procedures

45

PART II. OTHER INFORMATION

47

 

Item 1.

Legal Proceedings

47

 

Item 1A.

Risk Factors

47

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

47

 

Item 3.

Defaults Upon Senior Securities

47

 

Item 4.

Mine Safety Disclosures

47

 

Item 5.

Other Information

47

 

Item 6.

Exhibits

47

 

 


 

PART I – FINANCIAL INFORMATION

 

ITEM 1. FINANCIAL STATEMENTS

 

CAREMAX, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(in thousands, except share and per share data)

 

 

September 30,
2023

 

 

December 31,
2022

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

32,264

 

 

$

41,626

 

Accounts receivable, net

 

 

139,573

 

 

 

151,036

 

Risk settlement receivables

 

 

251

 

 

 

707

 

Related party receivables

 

 

754

 

 

 

 

Other current assets

 

 

3,820

 

 

 

3,968

 

Total Current Assets

 

 

176,662

 

 

 

197,336

 

 

 

 

 

 

 

Property and equipment, net

 

 

27,837

 

 

 

21,006

 

Operating lease right-of-use assets

 

 

130,826

 

 

 

108,937

 

Goodwill, net

 

 

522,643

 

 

 

700,643

 

Intangible assets, net

 

 

106,889

 

 

 

123,585

 

Deferred debt issuance costs

 

 

896

 

 

 

1,685

 

Other assets

 

 

92,363

 

 

 

17,550

 

Total Assets

 

$

1,058,117

 

 

$

1,170,743

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts payable

 

$

9,345

 

 

$

7,687

 

Accrued expenses

 

 

14,999

 

 

 

16,854

 

Risk settlement liabilities

 

 

21,934

 

 

 

14,171

 

Related party liabilities

 

 

47

 

 

 

1,777

 

Related party debt, net

 

 

34,517

 

 

 

30,277

 

Current portion of third-party debt, net

 

 

355

 

 

 

253

 

Current portion of operating lease liabilities

 

 

8,555

 

 

 

5,512

 

Other current liabilities

 

 

8,589

 

 

 

790

 

Total Current Liabilities

 

 

98,341

 

 

 

77,322

 

Derivative warrant liabilities

 

 

983

 

 

 

3,974

 

Long-term debt, net

 

 

302,612

 

 

 

230,725

 

Long-term operating lease liabilities

 

 

117,668

 

 

 

96,539

 

Contingent earnout liability

 

 

 

 

 

134,561

 

Other liabilities

 

 

13,897

 

 

 

8,075

 

Total Liabilities

 

 

533,501

 

 

 

551,196

 

COMMITMENTS AND CONTINGENCIES (NOTE 15)

 

 

 

 

 

 

STOCKHOLDERS' EQUITY

 

 

 

 

 

 

Preferred stock (1,000,000 shares authorized; one share issued and outstanding as of September 30, 2023 and December 31, 2022)

 

 

 

 

 

 

Class A common stock ($0.0001 par value; 250,000,000 shares authorized; 112,096,998 and 111,332,584 shares issued and outstanding as of September 30, 2023 and December 31, 2022, respectively)

 

 

11

 

 

 

11

 

Additional paid-in-capital

 

 

779,776

 

 

 

657,126

 

Accumulated deficit

 

 

(255,171

)

 

 

(37,590

)

Total Stockholders' Equity

 

 

524,616

 

 

 

619,547

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$

1,058,117

 

 

$

1,170,743

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

(1)


 

CAREMAX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(in thousands, except share and per share data)

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

2023

 

 

2022

 

 

2023

 

 

2022

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

Medicare risk-based revenue

$

134,105

 

 

$

122,267

 

 

$

411,184

 

 

$

373,677

 

Medicaid risk-based revenue

 

23,950

 

 

 

19,852

 

 

 

79,630

 

 

 

59,914

 

Government value-based care revenue

 

28,067

 

 

 

 

 

 

60,284

 

 

 

 

Other revenue

 

15,721

 

 

 

15,551

 

 

 

48,169

 

 

 

33,278

 

Total revenue

 

201,843

 

 

 

157,670

 

 

 

599,267

 

 

 

466,869

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

External provider costs

 

139,139

 

 

 

106,900

 

 

 

406,807

 

 

 

320,104

 

Cost of care

 

43,826

 

 

 

30,213

 

 

 

122,645

 

 

 

87,925

 

Sales and marketing

 

3,501

 

 

 

2,355

 

 

 

10,593

 

 

 

7,955

 

Corporate, general and administrative

 

19,282

 

 

 

21,687

 

 

 

64,021

 

 

 

58,728

 

Depreciation and amortization

 

6,833

 

 

 

4,573

 

 

 

20,237

 

 

 

14,538

 

Goodwill impairment

 

80,000

 

 

 

 

 

 

178,000

 

 

 

 

Acquisition related costs

 

34

 

 

 

494

 

 

 

108

 

 

 

3,549

 

Total operating expenses

 

292,615

 

 

 

166,222

 

 

 

802,412

 

 

 

492,799

 

      Operating loss

 

(90,772

)

 

 

(8,552

)

 

 

(203,145

)

 

 

(25,930

)

Nonoperating income (expense)

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(14,000

)

 

 

(6,088

)

 

 

(37,908

)

 

 

(11,712

)

Change in fair value of derivative warrant liabilities

 

1,450

 

 

 

(7,331

)

 

 

2,991

 

 

 

(3,476

)

Gain on remeasurement of contingent earnout liabilities

 

 

 

 

 

 

 

19,916

 

 

 

 

Loss on extinguishment of debt

 

 

 

 

 

 

 

 

 

 

(6,172

)

Other income (expense), net

 

376

 

 

 

99

 

 

 

1,097

 

 

 

(408

)

 

(12,174

)

 

 

(13,320

)

 

 

(13,904

)

 

 

(21,768

)

Loss before income tax

 

(102,946

)

 

 

(21,872

)

 

 

(217,049

)

 

 

(47,698

)

Income tax expense

 

(177

)

 

 

(181

)

 

 

(532

)

 

 

(532

)

Net loss

$

(103,123

)

 

$

(22,053

)

 

$

(217,581

)

 

$

(48,230

)

 

 

 

 

 

 

 

 

 

 

 

Weighted-average basic shares outstanding

 

112,085,154

 

 

 

87,408,605

 

 

 

111,704,585

 

 

 

87,415,801

 

Weighted-average diluted shares outstanding

 

112,085,154

 

 

 

87,408,605

 

 

 

111,704,585

 

 

 

87,415,801

 

Net loss per share

 

 

 

 

 

 

 

 

 

 

 

  Basic

$

(0.92

)

 

$

(0.25

)

 

$

(1.95

)

 

$

(0.55

)

  Diluted

$

(0.92

)

 

$

(0.25

)

 

$

(1.95

)

 

$

(0.55

)

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

(2)


 

CAREMAX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

(Unaudited)

(in thousands, except share data)

 

 

 

 

Three Months Ended September 30, 2023 and 2022

 

 

 

Class A Common Stock

 

 

Preferred

 

 

Additional

 

 

Retained Earnings

 

 

Total

 

 

Shares

 

 

Amount

 

 

Stock

 

 

Paid-in-capital

 

 

(Deficit)

 

 

Equity

 

BALANCE - JUNE 30, 2023

 

 

112,072,237

 

 

$

11

 

 

$

 

 

$

776,533

 

 

$

(152,048

)

 

$

624,496

 

Stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

3,243

 

 

 

 

 

 

3,243

 

Issuance of shares upon vesting of stock-based compensation awards

 

 

24,761

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(103,123

)

 

 

(103,123

)

BALANCE - SEPTEMBER 30, 2023

 

 

112,096,998

 

 

$

11

 

 

$

 

 

$

779,776

 

 

$

(255,171

)

 

$

524,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE - JUNE 30, 2022

 

 

87,467,972

 

 

$

9

 

 

$

 

 

$

514,262

 

 

$

(26,144

)

 

$

488,127

 

Stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

3,611

 

 

 

 

 

 

3,611

 

Cancellation of shares and return of cash held in escrow

 

 

(71,000

)

 

 

 

 

 

 

 

 

(481

)

 

 

 

 

 

(481

)

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(22,053

)

 

 

(22,053

)

BALANCE - SEPTEMBER 30, 2022

 

 

87,396,972

 

 

$

9

 

 

$

 

 

$

517,393

 

 

$

(48,197

)

 

$

469,205

 

 

 

 

Nine Months Ended September 30, 2023 and 2022

 

 

 

Class A Common Stock

 

 

Preferred

 

 

Additional

 

 

Retained Earnings

 

 

Total

 

 

Shares

 

 

Amount

 

 

Stock

 

 

Paid-in-capital

 

 

(Deficit)

 

 

Equity

 

BALANCE - DECEMBER 31, 2022

 

 

111,332,584

 

 

$

11

 

 

$

 

 

$

657,126

 

 

$

(37,590

)

 

$

619,547

 

Stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

8,004

 

 

 

 

 

 

8,004

 

Issuance of shares upon vesting of stock-based compensation awards

 

 

764,414

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reclassification of contingent consideration previously liability classified

 

 

 

 

 

 

 

 

 

 

 

114,645

 

 

 

 

 

 

114,645

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(217,581

)

 

 

(217,581

)

BALANCE - SEPTEMBER 30, 2023

 

 

112,096,998

 

 

$

11

 

 

$

 

 

$

779,776

 

 

$

(255,171

)

 

$

524,616

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

BALANCE - DECEMBER 31, 2021

 

 

87,367,972

 

 

$

9

 

 

$

 

 

$

505,327

 

 

$

33

 

 

 

505,370

 

Stock-based compensation expense

 

 

 

 

 

 

 

 

 

 

 

7,486

 

 

 

 

 

 

7,486

 

Issuance of shares upon vesting of stock-based compensation awards

 

 

100,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cancellation of shares and return of cash held in escrow

 

 

(71,000

)

 

 

 

 

 

 

 

 

(481

)

 

 

 

 

 

(481

)

Vesting of Series B Warrants under Advisory Agreement

 

 

 

 

 

 

 

 

 

 

 

5,060

 

 

 

 

 

 

5,060

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(48,230

)

 

 

(48,230

)

BALANCE - SEPTEMBER 30, 2022

 

 

87,396,972

 

 

$

9

 

 

$

 

 

$

517,393

 

 

$

(48,197

)

 

$

469,205

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

 

(3)


 

CAREMAX, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands)

 

Nine Months Ended September 30,

 

 

2023

 

 

2022

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

 

Net loss

 

$

(217,581

)

 

$

(48,230

)

Adjustments to reconcile net loss to cash and cash equivalents:

 

 

 

 

 

 

Depreciation and amortization expense

 

 

20,237

 

 

 

14,538

 

Amortization of debt issuance costs and discounts

 

 

6,422

 

 

 

1,093

 

Stock-based compensation expense

 

 

8,004

 

 

 

7,486

 

Income tax provision

 

 

532

 

 

 

532

 

Change in fair value of derivative warrant liabilities

 

 

(2,991

)

 

 

3,476

 

Gain on remeasurement of contingent earnout liabilities

 

 

(19,916

)

 

 

 

Loss on extinguishment of debt

 

 

 

 

 

6,172

 

Payment-in-kind interest expense

 

 

8,643

 

 

 

3,038

 

Provision for credit losses

 

 

382

 

 

 

 

Goodwill impairment

 

 

178,000

 

 

 

 

Amortization of right-of-use assets

 

 

8,872

 

 

 

 

Other non-cash, net

 

 

1,140

 

 

 

(774

)

Changes in operating assets and liabilities:

 

 

 

 

 

 

   Accounts receivable

 

 

2,121

 

 

 

(43,109

)

   Other current assets

 

 

148

 

 

 

(69

)

   Risk settlement receivables and liabilities

 

 

11,020

 

 

 

(144

)

   Other assets

 

 

(74,024

)

 

 

(1,037

)

   Operating lease liabilities

 

 

(4,390

)

 

 

 

   Accounts payable

 

 

(410

)

 

 

9,291

 

   Accrued expenses

 

 

(1,855

)

 

 

6,705

 

   Related party receivables and payables

 

 

(1,212

)

 

 

 

   Other liabilities

 

 

14,414

 

 

 

1,222

 

      Net cash used in operating activities

 

 

(62,446

)

 

 

(39,811

)