AKUMIN INC. – 10-K – Management's Discussion and Analysis of Financial Condition and Results of Operations
The following discussion and analysis of our financial condition and results of operations should be read in conjunction with our consolidated financial statements and related notes that appear in Item 8 of this Annual Report on Form 10-K. In addition to historical information, the following discussion contains forward-looking statements that are subject to risks and uncertainties. Actual results may differ substantially and adversely from those referred to herein due to a number of factors, including, but not limited to, those described below and in Item 1A "Risk Factors" and elsewhere in this Annual Report on Form 10-K.
Overview
OnSeptember 1, 2021 , we acquired all of the issued and outstanding common stock ofThaihot Investment Company US Limited , which owned 100% of the common stock ofAlliance HealthCare Services, Inc. ("Alliance"), through our wholly owned indirect subsidiaryAkumin Corp. (the "Alliance Acquisition"). Alliance is a leading national provider of radiology and oncology solutions to hospitals, health systems and physician groups. With the acquisition of Alliance, we provide fixed-site outpatient diagnostic imaging services through a network of approximately 180 owned and/or operated imaging locations; and outpatient radiology and oncology services and solutions to approximately 1,100 hospitals and health systems across 48 states. Our imaging procedures include magnetic resonance imaging ("MRI"), computed tomography ("CT"), positron emission tomography ("PET" and "PET/CT"), ultrasound, diagnostic radiology (X-ray), mammography and other related procedures. Our cancer care services include a full suite of radiation therapy and related offerings. We are significantly diversified across business lines, geographies, modality offerings and reimbursement sources. The diversity of our business provides a number of advantages, including having no material revenue concentration with any health system or hospital customer and no material concentration with any commercial payor.
We currently operate in two reportable business segments: radiology and
oncology. The following table summarizes our revenues by segment as a percentage
of total revenue:
Year Ended December 31,
2022 2021
Radiology 83 % 89 %
Oncology 17 % 11 %
100 % 100 %
40
--------------------------------------------------------------------------------
Revenues consist primarily of net patient fees received from various payors and
patients based on established contractual billing rates, less allowances for
contractual adjustments and implicit price concessions. Revenues are also
derived directly from hospitals and healthcare providers.
The following table summarizes the components of our revenues by payor category:
Year Ended December 31,
(in thousands) 2022 2021
Patient fee payors:
Commercial $ 272,399 $ 226,843
Medicare 82,326 51,238
Medicaid 12,781 8,002
Other patient revenue 12,880 11,499
380,386 297,582
Hospitals and healthcare providers 360,537 118,491
Other revenue 8,708 5,006
$ 749,631 $ 421,079
Summary of Factors Affecting Our Performance
Pricing
Continued expansion of health maintenance organizations, preferred provider organizations and other managed care organizations have influence over the pricing of our services because these organizations can exert great control over patients' access to our services and reimbursement rates for accessing those services. Competition The market for outpatient diagnostic imaging and oncology services is highly competitive. We compete principally on the basis of our reputation, our ability to provide multiple modalities at many of our centers, the location of our centers and the quality of our outpatient diagnostic imaging and oncology services. We compete locally with groups of individual healthcare providers, established hospitals, clinics and other independent organizations that own and operate imaging and radiation therapy equipment. We also face competition from other outpatient diagnostic imaging companies and oncology service providers in acquiring outpatient diagnostic imaging and oncology centers, which makes it more difficult to find attractive products on acceptable terms. Accordingly, we may not be able to acquire rights to additional outpatient diagnostic imaging and oncology centers on acceptable terms.
Our multi-modality imaging offering provides a one-stop-shop for patients and
referring physicians and diversifies our revenue sources. Our scalable and
integrated operating platform is expected to create value from future
acquisitions, cost efficiencies and organic growth.
Seasonality
We experience seasonality in the revenues and margins generated for our services. First and fourth quarter revenues are typically lower than those from the second and third quarters. First quarter revenue is affected primarily by fewer calendar days and inclement weather, typically resulting in fewer patients being scanned or treated during the period. Fourth quarter revenues are affected by holiday and client and patient vacation schedules, resulting in fewer scans or treatments during the period. The variability in margins is higher than the variability in revenues due to the fixed nature of our costs. We also experience fluctuations in our revenues and margins due to acquisition activity and general economic conditions, including recession or economic slowdown.
Industry Trends
Our revenue is impacted by changes to
contractors' healthcare costs, and/or reimbursement rates by payors.
41 --------------------------------------------------------------------------------
Inflation
Inflationary pressures impact us primarily in the area of labor costs and medical supplies. The healthcare industry is labor intensive. Wages and other expenses increase during periods of inflation and when labor shortages occur in the marketplace. Suppliers and third-party service providers pass along rising costs to us in the form of higher prices. Managing these costs remains a significant challenge and priority for us.
Labor Shortages
Labor shortages among healthcare providers resulting from the COVID-19 pandemic and new variants, including burnout and attrition, has led to increased difficulty in hiring and retaining staff as well as increased labor costs and wage inflation. The shortage of clinical labor has also impacted our ability to generate same-store revenue growth.
Acquisitions and New/Closed Facilities
The timing of acquisitions, the opening of new fixed-site facilities, and the
closure of existing facilities impacts our revenue and the comparability of our
results from period to period. The following table shows the number of our
radiology diagnostic imaging sites and oncology radiation therapy sites:
December 31,
2022 2021
Radiology sites 181 188
Oncology sites 30 34
211 222
Recent Developments
Alliance Acquisition
On September 1, 2021 , we acquired Alliance for a total purchase price of $785.6
million . The acquisition was financed with (i) cash on hand, (ii) $340.0 million
of proceeds from the issuance of unsecured notes, (iii) $10.4 million of
proceeds from the issuance of 3,500,000 shares of our common stock, (iv) $375.0
million of proceeds from a private offering of 7.5% senior secured notes, and
(v) the issuance of 14,223,570 shares of our common stock to the seller.
Financing Transactions
OnFebruary 11, 2021 , we completed a private offering of$75.0 million aggregate principal amount of additional 7.0% senior secured notes dueNovember 2025 . These notes were offered as additional notes under the same indenture as the previously issued 2025 Senior Notes and will be treated as a single series with the 2025 Senior Notes. The proceeds were used to partially fund acquisitions with any unused proceeds to be used for working capital and other general corporate purposes.
On
principal amount of 7.5% senior secured notes due
Senior Notes"). The proceeds of the offering were used to fund the Alliance
Acquisition.
OnSeptember 1, 2021 , Stonepeak purchased$340.0 million principal amount of unsecured notes ofAkumin Corp. , our wholly owned indirect subsidiary (the "Stonepeak Notes"), together with warrants to purchase 17,114,093 shares of our common stock (the "Stonepeak Warrants") and 3,500,000 shares of our common stock for total cash consideration of$10.4 million . No additional cash consideration was paid for the Stonepeak Warrants. The proceeds of this offering were used to fund the Alliance Acquisition.
Additional 2021 Acquisitions
OnMay 1, 2021 , we acquired six outpatient diagnostic imaging centers inFlorida for aggregate cash consideration of$34.1 million and share consideration of$3.0 million through issuance of 974,999 shares of our common stock.
On
Florida
42 --------------------------------------------------------------------------------
On
COVID-19
We believe the extent of COVID-19's impact on our operating results and financial condition has been and could continue to be driven by many factors, most of which are beyond our control and ability to forecast. Because of these uncertainties, we cannot estimate how long or to what extent COVID-19 will impact our operations. See "Risks Relating to the COVID-19 Pandemic" in Item 1A of this Annual Report on Form 10-K.
Results of Operations
The following table presents our consolidated statements of operations for the years endedDecember 31, 2022 and 2021. The results for the year endedDecember 31, 2021 include the results of Alliance for four months since the date of acquisition. Year Ended December 31, (in thousands) 2022 2021 Revenues$ 749,631 $ 421,079 Operating expenses: Cost of operations, excluding depreciation and amortization 608,377 356,367 Depreciation and amortization 98,205 44,895 Impairment charges 47,202 - Restructuring charges 16,625 1,992 Severance and related costs 10,890 1,376 Settlements, recoveries and related costs 679 (539) Stock-based compensation 3,242 2,792 Other operating expense (income), net (7,512) 583 Total operating expenses 777,708 407,466 Income (loss) from operations (28,077) 13,613 Other expense (income): Interest expense 118,012 62,575 Acquisition-related costs 708 20,233 Other non-operating income, net (3,620) (3,990) Total other expense, net 115,100 78,818 Loss before income taxes (143,177) (65,205) Income tax expense (benefit) 8,410 (30,391) Net loss (151,587) (34,814) Less: Net income attributable to noncontrolling interests 5,174 8,477 Net loss attributable to common stockholders (156,761) (43,291) Net loss per share attributable to common stockholders: Basic and diluted$ (1.75) $ (0.56) 43
--------------------------------------------------------------------------------
Revenues
The following table summarizes our revenues by segment:
Year Ended December 31,
(in thousands) 2022 2021
Radiology $ 624,845 $ 374,402
Oncology 124,786 46,677
$ 749,631 $ 421,079
Revenues for the year ended December 31, 2022 were $749.6 million and increased
by $328.6 million , or 78%, from the year ended December 31, 2021 . This increase
includes $310.8 million of incremental revenues contributed by Alliance during
the year ended December 31, 2022 , primarily due to timing of the Alliance
Acquisition, and therefore only included four months' results in the comparative
period. The remaining increase in revenues during 2022 was driven by an increase
in scan volumes, lower implicit price concessions, and a $3.3 million
incremental revenue contribution from other acquisitions completed in 2021.
The following table summarizes statistical information regarding our radiology
scan volumes and oncology patient starts:
Year Ended December 31,
(in thousands) 2022 2021 Change % Change
MRI scans 876 539 337 63 %
PET/CT scans 133 46 87 189 %
Oncology patient starts 10.347 3.401 6.946 204 %
Cost of Operations, excluding Depreciation and Amortization
Cost of operations, excluding depreciation and amortization, for the year endedDecember 31, 2022 was$608.4 million and increased by$252.0 million , or 71%, from the year endedDecember 31, 2021 . This increase includes$231.1 million of incremental costs incurred by Alliance during the year endedDecember 31, 2022 , primarily due to timing of the Alliance Acquisition, and therefore only included four months' results in the comparative period. The remaining increase was primarily driven by higher employee compensation and third-party services and professional fees, and other acquisitions completed in the second quarter of 2021. The following table summarizes the components of our cost of operations, excluding depreciation and amortization, for the years endedDecember 31, 2022 and 2021: Year Ended December 31, (in thousands) 2022 2021 Employee compensation$ 279,906 $ 160,840
Third-party services and professional fees 120,441
60,108
Rent and utilities 50,715 37,158
Reading fees 46,164 42,842
Administrative 45,706 27,853
Medical supplies and other 65,445
27,566
$ 608,377 $ 356,367
Employee Compensation
Employee compensation for the year ended December 31, 2022 was $279.9 million
and increased by $119.1 million , or 74%, from the year ended December 31, 2021 .
This increase includes $110.5 million of incremental costs incurred by Alliance
during the year ended December 31, 2022 , primarily due to timing of the Alliance
Acquisition, and therefore only included four months' results in the comparative
period. The remaining increase was primarily driven by wage inflation and higher
compensation to attract and retain clinical staff due to labor shortages in
certain markets, merit increases, and other acquisitions completed during 2021.
44
--------------------------------------------------------------------------------
Third-Party Services and Professional Fees
Third-party services and professional fees for the year endedDecember 31, 2022 were$120.4 million and increased by$60.3 million , or 100%, from the year endedDecember 31, 2021 . This increase includes$53.8 million of incremental costs incurred by Alliance during the year endedDecember 31, 2022 , primarily due to timing of the Alliance Acquisition, and therefore only included four months' results in the comparative period. The remaining increase was primarily due to higher professional fees and information technology related services, and other acquisitions completed during 2021.
Rent and Utilities
Rent and utilities for the year endedDecember 31, 2022 were$50.7 million and increased by$13.6 million , or 36%, from the year endedDecember 31, 2021 . This increase includes$11.4 million of incremental costs incurred by Alliance during the year endedDecember 31, 2022 , primarily due to timing of the Alliance Acquisition, and therefore only included four months' results in the comparative period. The remaining increase in these costs was primarily due to other acquisitions completed during 2021. Rent and utilities are largely a fixed cost.
Reading Fees
Reading fees for the year endedDecember 31, 2022 were$46.2 million and increased by$3.3 million , or 8%, from the year endedDecember 31, 2021 . Our reading fees are primarily based on the volume of procedures performed. This increase includes$1.8 million of incremental costs incurred by Alliance during the year endedDecember 31, 2022 , primarily due to timing of the Alliance Acquisition, and therefore only included four months' results in the comparative period. The remaining increase included the impact of other acquisitions completed during 2021.
Administrative Expenses
Administrative expenses for the year endedDecember 31, 2022 were$45.7 million and increased by$17.9 million , or 64%, from the year endedDecember 31, 2021 . This increase includes$15.6 million of incremental costs incurred by Alliance during the year endedDecember 31, 2022 , primarily due to timing of the Alliance Acquisition, and therefore only included four months' results in the comparative period. The remaining increase was driven primarily by higher insurance costs.
Medical supplies and other expenses for the year endedDecember 31, 2022 were$65.4 million and increased by$37.9 million , or 137%, from the year endedDecember 31, 2021 . This increase includes$37.9 million of incremental costs incurred by Alliance during the year endedDecember 31, 2022 , primarily due to timing of the Alliance Acquisition, and therefore only included four months' results in the comparative period.
Depreciation and Amortization
Depreciation and amortization for the year endedDecember 31, 2022 were$98.2 million and increased by$53.3 million , or 119%, from the year endedDecember 31, 2021 . This increase includes$53.2 million of incremental costs incurred by Alliance during the year endedDecember 31, 2022 , primarily due to timing of the Alliance Acquisition, and therefore only included four months' results in the comparative period.
Impairment Charges
Impairment charges for the year endedDecember 31, 2022 were$47.2 million compared to$0.0 million for the year endedDecember 31, 2021 . These charges consist primarily of a$46.5 million goodwill impairment charge in our Oncology reporting unit. See further discussion in Note 7 to the consolidated financial statements that appear in Item 8 of this Annual Report on Form 10-K.
Restructuring Charges
Restructuring charges for the year endedDecember 31, 2022 were$16.6 million compared to$2.0 million for the year endedDecember 31, 2021 . This increase is primarily due to$11.0 million of incremental transformation costs, lease termination costs of$1.8 million , and domestication and related costs of$1.4 million . See further discussion in Note 18 to the consolidated financial statements that appear in Item 8 of this Annual Report on Form 10-K. 45 --------------------------------------------------------------------------------
Severance and Related Costs
Severance and related costs for the year endedDecember 31, 2022 were$10.9 million compared to$1.4 million for the year endedDecember 31, 2021 . These costs include severance and benefits costs paid to terminated employees. See further discussion in Note 18 to the consolidated financial statements that appear in Item 8 of this Annual Report on Form 10-K.
Other Expense (Income)
Other operating income, net for the year endedDecember 31, 2022 was$7.5 million compared to operating expense, net of$0.6 million for the year endedDecember 31, 2021 . The other operating income, net in 2022 includes a$7.4 million gain on sale of accounts receivable. See further discussion in Note 5 to the consolidated financial statements that appear in Item 8 of this Annual Report on Form 10-K. Interest expense for the year endedDecember 31, 2022 was$118.0 million and increased by$55.4 million , or 89%, from the year endedDecember 31, 2021 . This increase is primarily due to the interest associated with the 2028 Senior Notes and Subordinated Notes that were issued duringSeptember 2021 in connection with the Alliance Acquisition. Acquisition-related costs for the year endedDecember 31, 2022 were$0.7 million compared to$20.2 million for the year endedDecember 31, 2021 . This decrease is primarily due to reduced acquisition-related activities. Other non-operating income for the year endedDecember 31, 2022 was$3.6 million compared to$4.0 million for the year endedDecember 31, 2021 . The other non-operating income in 2022 includes a$1.4 million fair value adjustment of the derivative associated with the Subordinated Notes and$1.0 million of earnings from unconsolidated investees. The other non-operating income in 2021 consists primarily of a$3.4 million gain on the conversion of a debt investment to an equity investment. Income Tax Expense (Benefit) Income tax expense for the year endedDecember 31, 2022 was$8.4 million compared to income tax benefit of$30.4 million for the year endedDecember 31, 2021 . The effective tax rate for the year endedDecember 31, 2022 differs from theU.S. federal statutory rate of 21% primarily due to the impact of valuation allowances applied against losses in jurisdictions for which no tax benefit or expense is recognized, partially offset by state income taxes. The effective tax rate for the year endedDecember 31, 2021 differs from the Canadian statutory rate of 26.5% primarily due to the impact of releasing the valuation allowance for deferred tax assets expected to be realized as a result of the Alliance Acquisition, partially offset by the impact of non-deductible expenses.Akumin, Inc. re-domesticated fromOntario, Canada toDelaware, USA onSeptember 30, 2022 .
Net Income Attributable to Noncontrolling Interests
Net income attributable to noncontrolling interests for the year endedDecember 31, 2022 was$5.2 million and decreased by$3.3 million from the year endedDecember 31, 2021 . This decrease is primarily due to the Oncology reporting unit goodwill impairment charge in non-wholly owned entities, offset by the timing of the Alliance Acquisition, and therefore only included four months' results in the comparative period.
Non-GAAP Financial Measures
We use various measures of financial performance based on financial statements
prepared in accordance with GAAP. We believe, in addition to GAAP measures,
certain non-GAAP measures are useful for investors for a variety of reasons. We
use this information in our analysis of the performance of our business,
excluding items we do not consider relevant to the performance of our continuing
operations. Such non-GAAP measures include adjusted earnings before interest,
taxes, depreciation and amortization ("Adjusted EBITDA"). Our management
regularly communicates Adjusted EBITDA (as defined in the paragraph below) and
their interpretation of such results to our Board of Directors. We also compare
actual periodic Adjusted EBITDA against internal targets as a key factor in
determining cash incentive compensation for executives and other employees,
largely because we view Adjusted EBITDA results as indicative of how our
radiology and oncology businesses are performing and being managed.
We define Adjusted EBITDA as net income before interest expense, income tax
expense (benefit), depreciation and amortization, impairment charges,
restructuring charges, severance and related costs, settlements and related
costs (recoveries), stock-based compensation, gain on sale of accounts
receivable, losses (gains) on disposal of property and equipment,
acquisition-related costs, financial instrument revaluation adjustments, gain on
conversion of debt to equity investment, deferred rent expense, other losses
(gains), and one-time adjustments. Adjusted EBITDA is a non-GAAP
46
--------------------------------------------------------------------------------
financial measure used as an analytical indicator by us and the healthcare
industry to assess business performance and is a measure of leverage capacity
and ability to service debt. Adjusted EBITDA should not be considered in
isolation or as an alternative to net income, cash flows generated by operating,
investing or financing activities or other financial statement data presented in
the consolidated financial statements as indicators of financial performance or
liquidity. Adjusted EBITDA is not a financial measure determined in accordance
with GAAP and is therefore susceptible to varying methods of calculation and may
not be comparable to other similarly titled measures of other companies.
The following table presents a reconciliation of our net income (loss), the most
directly comparable GAAP financial measure, to total Adjusted EBITDA:
Year Ended December 31,
(in thousands) 2022 2021
Net loss $ (151,587) $ (34,814)
Interest expense 118,012 62,575
Income tax expense (benefit) 8,410 (30,391)
Depreciation and amortization 98,205 44,895
Impairment charges 47,202 -
Restructuring charges 16,625 1,992
Severance and related costs 10,890 1,376
Settlements, recoveries and related costs 679
(539)
Stock-based compensation 3,242
2,792
Gain on sale of accounts receivable (7,384)
-
Loss on disposal of property and equipment, net 173
748
Acquisition-related costs 708
20,233
Fair value adjustment on derivative (1,390)
(100)
Gain on conversion of debt to equity investment - (3,360) Deferred rent expense 1,205 1,802 Other, net (888) (306) Adjusted EBITDA$ 144,102 $ 66,903
We operate in two reportable segments: radiology and oncology. The following
table summarizes our Adjusted EBITDA by segment:
Year Ended December 31,
(in thousands) 2022 2021
Adjusted EBITDA:
Radiology $ 126,156 $ 64,992
Oncology 43,430 15,466
Corporate (25,484) (13,555)
$ 144,102 $ 66,903
47
--------------------------------------------------------------------------------
Liquidity and Capital Resources
To date, we have financed our operations primarily through cash generated from
operations, public and private sales of debt and equity securities, and bank
borrowings. The following table presents a summary of our consolidated cash
flows and the ending balance of our cash and cash equivalents:
Year Ended December 31,
(in thousands) 2022 2021
Cash and cash equivalents, beginning of period $ 48,419 $ 44,396
Net cash provided by operating activities 65,367 17,050
Net cash used in investing activities (38,703) (779,171)
Net cash provided by (used in) financing activities (15,659) 766,144
Cash and cash equivalents, end of period $
59,424
Cash Flows from Operating Activities
Cash provided by operating activities was$65.4 million for the year endedDecember 31, 2022 and consisted of a net loss of$151.6 million adjusted for certain non-cash items and changes in certain operating assets and liabilities. The primary non-cash charges included in the net loss are$98.2 million of depreciation and amortization,$50.8 million of non-cash interest expense,$47.2 million of impairment charges, and$7.5 million of deferred income taxes. Changes in operating assets and liabilities, net of acquisitions, provided$18.1 million of operating cash driven primarily by a$14.3 million decrease in accounts receivable and a$7.0 million increase in accounts payable and other liabilities, partially offset by a$3.4 million increase in prepaid expenses and other assets.
Cash Flows from Investing Activities
During the year endedDecember 31, 2022 , cash used in investing activities was$38.7 million , a decrease of$740.5 million from the prior year. Cash used for business acquisitions during the year endedDecember 31, 2021 was$758.1 million , driven primarily by cash used to acquire Alliance of$722.4 million (net of the cash acquired). There were no business acquisitions during the year endedDecember 31, 2022 . Purchases of property and equipment for the year endedDecember 31, 2022 were$44.8 million , an increase of$26.9 million from the prior year primarily due to timing of the Alliance Acquisition, and therefore only included four months' purchases of property and equipment in the comparative period.
Cash Flows from Financing Activities
During the year endedDecember 31, 2022 , cash used in financing activities was$15.7 million compared to cash provided by financing activities of$766.1 million for the prior year. Financing activities during the year endedDecember 31, 2022 included$36.5 million of proceeds from long-term debt and$29.0 million of proceeds from our revolving facility, offset by payments on our revolving facility of$29.0 million , distributions paid to noncontrolling interests of$28.1 million , principal payments on long-term debt of$16.1 million , and principal payments on finance leases of$8.0 million .
Liquidity Outlook
Cash and cash equivalents were$59.4 million as ofDecember 31, 2022 . In addition, we have a revolving credit facility under which we may borrow up to$55.0 million for working capital and other general corporate purposes. As ofDecember 31, 2022 , there were no borrowings outstanding under the revolving credit facility. We believe that our existing cash, cash equivalents and expected future cash flow from operations will provide sufficient funds to finance our operations for at least the next twelve months. However, it is possible that we may need to supplement our existing sources of liquidity to finance our activities beyond the next twelve months and there can be no assurance that sources of liquidity will be available to us at that time or if available will be on commercially reasonable terms. In addition, we may be limited to obtain additional financing under the terms of the financing from Stonepeak.
We also have access from Stonepeak to an additional
financing through
mutually agreed upon organic growth and future acquisition opportunities.
48 --------------------------------------------------------------------------------
For additional information regarding our revolving credit facility and the
additional borrowing available for future acquisitions, see Note 9 to Item 8 of
this Annual Report on Form 10-K.
For a description of contractual obligations, such as debt, finance leases and
operating leases, see Note 9, Note 10 and Note 11 to Item 8 of this Annual
Report on Form 10-K, respectively.
Critical Accounting Policies and Estimates
The preparation of the financial statements in accordance with GAAP requires us to make estimates and judgments that affect the amounts reported in the consolidated financial statements and accompanying notes. We base our estimates on historical experience and various other factors that we believe to be reasonable under the circumstances, including the current economic environment, in making judgments about the carrying values of assets and liabilities. We believe the accounting policies described below to be our most critical accounting policies. These accounting policies are affected significantly by judgments, assumptions and estimates used in the preparation of the financial statements and actual results could differ materially from the amounts reported based on these policies. We have other significant accounting policies that do not generally require subjective estimates or judgments or would not have a material impact on our results of operations. Our significant accounting policies are described in Note 2 to Item 8 of this Annual Report on Form 10-K.
Revenue Recognition
The majority of our revenues are derived from net patient fees received from various payors and patients themselves based on established contractual billing rates, less allowances for contractual adjustments and implicit price concessions. Revenues are also derived directly from hospitals and healthcare providers. We recognize revenue in the period in which performance obligations are satisfied by providing services to customers. We record the amount of revenue that reflects the consideration that we expect to receive in exchange for those services. We apply the following five-step model in order to determine this amount: (i) identification of the contract with a customer; (ii) identification of the promised services in the contract and determination of whether they represent performance obligations, including whether they are distinct in the context of the contract; (iii) measurement of the transaction price, including the constraint on variable consideration; (iv) allocation of the transaction price to the performance obligations; and (v) recognition of revenue when (or as) we satisfy each performance obligation.
Patient Fee Payors
Our patient fee revenues are generated from freestanding facilities that we
manage and operate. We submit billings and collect fees directly from the
patients and third-party payors. Our performance obligations are to provide
outpatient medical services to patients, such as diagnostic services, radiation
therapy, or the provision of goods and services during a patient visit. Revenues
are recorded during the period the obligations to provide medical services are
satisfied. Performance obligations for medical services are generally satisfied
over a period of less than one day. The contractual relationships with patients,
in most cases, also involve a third-party payor (Medicare, Medicaid, managed
care health plans, attorneys, employers and commercial insurance companies,
including plans offered through the health insurance exchanges) and the
transaction prices for the services provided are dependent upon the terms
provided by (Medicare and Medicaid) or negotiated with (managed care health
plans and commercial insurance companies) the third-party payors. The payment
arrangements with third-party payors for the services we provide to the related
patients typically specify payments at amounts less than standard charges and
generally provide for payments based upon predetermined rates per diagnostic
services or discounted fee-for-service rates. Uninsured patients are billed
based on established patient fee schedule or fees negotiated. Management
continually reviews the contractual estimation process to consider and
incorporate updates to laws and regulations and the frequent changes in
contractual terms resulting from contract renegotiations and renewals.
Revenue recorded is based upon the estimated amounts we expect to be entitled to
receive from patients and third-party payors. Estimates of contractual
adjustments under managed care and commercial insurance plans are based upon the
payment terms specified in the related contractual agreements, negotiated rates
and historical and expected payment patterns. Revenues related to uninsured
patients, uninsured copayment, and deductible amounts for patients who have
healthcare coverage may have discounts applied (uninsured discounts and
contractual discounts). We also record estimated implicit price concessions
(based primarily on historical collection experience) related to uninsured
accounts to record self-
49
--------------------------------------------------------------------------------
pay revenues at the estimated amounts ultimately expected to be collected. We
consider readily available information when preparing estimates.
Hospital and Healthcare Providers
Our hospital and healthcare provider revenues are derived from services provided under an outsourced contract arrangement with hospitals, physician groups and other healthcare providers. Under these outsourced service contracts, we provide medical services to patients at a fixed site facility or mobile unit. We typically bundle our services in providing diagnostic imaging or radiation therapy services, staffing, supplies and other patient related administrative tasks depending on the customers' needs. The majority of our contracts have a single performance obligation, as a series of distinct services that are substantially the same are provided and are transferred with the same pattern to the customer. We bill customers on a fee per procedure, percentage of collections, or fixed-payment methodology. Service fees based on fee per procedure and fixed-payment methodology are negotiated and agreed upon by both parties. We do not have a business practice of accepting less than contractual amounts. Any amounts not collected do not represent implicit price concessions and instead are due to general credit risk; therefore, we treat the allowance for doubtful accounts related to these arrangements as bad debt expense, which is recorded in operating expenses in our consolidated statements of operations and comprehensive loss. For service fees based on a percentage of collections, we receive payment after the hospital and other healthcare provider customers are paid by third-party payors and patients. Revenue is recognized over time as medical services are provided and the measurement of the transaction price is generally consistent with the methodology used with patient fee payors.
Accounts Receivable
Substantially all of our accounts receivable are due from health insurance providers (including Medicare and Medicaid), hospitals, other healthcare providers and patients, located throughout theU.S. A significant portion of our services are provided directly to patients or pursuant to long-term contracts with hospitals and other healthcare providers. Estimated credit losses are provided for in our consolidated financial statements. Accounts receivable are reported at realizable value, net of allowances for price concessions and doubtful accounts, which are estimated and recorded in the period the related revenue is recorded. Implicit price concessions are recorded as a reduction in revenue with an offsetting amount reducing the carrying value of the receivable. We have a standardized approach to estimate and review the collectability of our receivables based on a number of factors, including the age of the receivable balances. Changes to the allowance for doubtful accounts estimates are recorded as an adjustment to bad debt expense within operating expenses in our consolidated statements of operations and comprehensive loss. Receivables deemed to be uncollectible are charged against the allowance for doubtful accounts at the time such receivables are written-off.
Business Combinations
Acquisitions of entities over which we exercise control are accounted for using the acquisition method of accounting. The assets acquired and liabilities assumed in a business combination are recorded at their estimated fair values on the date of acquisition. The difference between the purchase price amount and the net fair value of assets acquired and liabilities assumed is recognized as goodwill if it exceeds the estimated fair value and as a bargain purchase gain if it is below the estimated fair value. Non-controlling interests in the acquired company are measured at their fair value. Determining the fair value of assets acquired and liabilities assumed requires management's judgment, often utilizes independent valuation experts and involves the use of significant estimates and assumptions with respect to the timing and amounts of future cash inflows and outflows, discount rates, market prices and asset lives, among other items. The judgments made in the determination of the estimated fair value assigned to the assets acquired and liabilities assumed, as well as the estimated useful life of each asset and the duration of each liability, can materially impact the financial statements in periods after acquisition, such as through depreciation and amortization expense.
Goodwill and indefinite-lived intangible assets are not amortized but instead tested for impairment at least annually at the reporting unit level. We perform an annual impairment test in the fourth quarter for goodwill and indefinite-lived intangible assets or more frequently if an event occurs or circumstances change that would more-likely-than-not reduce the fair value 50 --------------------------------------------------------------------------------
of a reporting unit below its carrying amount. Such indicators include a
significant decline in expected future cash flows due to changes in
company-specific factors or the broader business climate.
In evaluating goodwill for impairment, we first assess qualitative factors to determine whether it is more-likely-than-not the fair value of a reporting unit is less than its carrying amount. If we conclude it is more-likely-than-not the fair value of a reporting unit is less than its carrying amount, we conduct a quantitative goodwill impairment test. First, for each reporting unit, we compare its estimated fair value with its net book value. If the estimated fair value exceeds its net book value, goodwill is deemed not to be impaired, and no further testing is necessary. If the estimated fair value does not exceed its net book value, goodwill is deemed to be impaired. We record an impairment charge for the amount by which the carrying amount of the reporting unit exceeds its fair value.
The quantitative impairment analysis utilizes two primary approaches to
calculate the fair value of the reporting unit: the discounted cash flow ("DCF")
method and the
Under the DCF method, fair value is measured as the present worth of anticipated future net cash flows generated by a business. In a multi-period model, net cash flows attributable to a business are forecast for an appropriate period and then discounted to present value using an appropriate discount rate. In a single-period model, net cash flow or earnings for a normalized period are capitalized to reach a determination of present value. The methods, key assumptions, degree of uncertainty associated with the key assumptions, and the potential events or changes in circumstances that could reasonably be expected to negatively affect the key assumptions with respect to the reporting unit are the estimated future net cash flows generated and the discount rate applied to capture the associated risks. The ability to achieve anticipated future net cash flows is subject to numerous assumptions and risks, including company-specific risks such as the ability to maintain and grow revenues, maintain or improve operating margins, control costs and anticipate working capital requirements. The anticipated future net cash flows are also dependent on industry-level factors, such as the impact of legislation, patient volumes, cost-reimbursement levels, and continued availability of qualified doctors and other medical professionals who are necessary to staff our operations, among other potential impacts. Under the GPC method, value is estimated by comparing the subject company to similar companies with publicly-traded ownership interests. Guideline companies are selected based on comparability to the subject company, and valuation multiples are calculated and applied to subject company operating data. The key assumption used in connection with the GPC method focuses on identifying guideline companies that operate in the same (or similar) line of business as the reporting units with the same (or similar) operating characteristics. Eligible companies are selected based on Global Industry Classification Standard codes, Standard Industrial Classification codes, company descriptions, and industry affiliations. Considered factors include relative risk, profitability and growth considerations of the reporting unit relative to the guideline companies. Value estimates for the reporting unit involve using multiples of market value of invested capital excluding cash to revenue and earnings before interest, income taxes, depreciation and amortization. Valuations derived using the GPC method rely on information primarily obtained from available industry market data and publicly available filings with theSecurities and Exchange Commission . In evaluating indefinite-lived intangible assets for impairment, we first assess qualitative factors to determine whether it is more-likely-than-not the fair value of an indefinite-lived intangible asset is less than its carrying amount. If we conclude it is more-likely-than-not the fair value of an indefinite-lived intangible asset is less than its carrying amount, we conduct a quantitative impairment test, which consist of a comparison of the fair value to its carrying amount. If the carrying amount exceeds its fair value, an impairment loss is recognized in an amount equal to that excess.
Long-Lived Assets with Finite Lives
Long-lived assets, including property and equipment and purchased intangible
assets subject to amortization (i.e., customer contracts and trade names), are
reviewed for impairment whenever events or changes in circumstances indicate
that the carrying amount of an asset may not be recoverable. Recoverability of
assets to be held and used is measured by a comparison of the carrying amount of
an asset to undiscounted future net cash flows expected to be generated by the
asset. If the carrying amount of an asset exceeds its estimated undiscounted
future cash flows, an impairment charge is recognized for the amount by which
the carrying amount of the asset exceeds the fair value of the asset. Assets to
be disposed of are reported at the lower of the carrying amount or fair value
less costs to sell.
51
--------------------------------------------------------------------------------
Income Taxes
Income tax expense is computed using the asset and liability method. Deferred tax assets and liabilities are determined based on the temporary differences between the financial reporting and tax bases of assets and liabilities, applying enacted statutory tax rates in effect for the year in which the differences are expected to reverse. Future income tax benefits are recognized only to the extent that the realization of such benefits is considered to be more likely than not. We regularly review our deferred tax assets for recoverability and establish a valuation allowance, when it is more likely than not that such deferred tax assets will not be recoverable, based on historical taxable income, projected future taxable income, and the expected timing of the reversals of existing temporary differences.
Derivatives
The valuation of derivatives is complex and requires significant estimates and
judgments that affect the amounts reported in the consolidated financial
statements and accompanying notes. The following summarizes the critical
accounting policies related to our significant derivatives.
Warrants
We review the terms of warrants to purchase our common stock to determine whether the warrants should be classified as liabilities or stockholders' equity in our consolidated balance sheets. In order for a warrant to be classified in stockholders' equity, the warrant must be (i) indexed to the company's equity and (ii) meet the conditions for equity classification. If a warrant does not meet the conditions for stockholders' equity classification, it is carried on the consolidated balance sheets as a warrant liability measured at fair value, with subsequent changes in the fair value of the warrant recorded in other non-operating losses (gains) in the consolidated statements of operations and comprehensive loss. If a warrant meets both conditions for equity classification, the warrant is initially recorded, at its relative fair value on the date of issuance, in stockholders' equity in the consolidated balance sheets, and the amount initially recorded is not subsequently remeasured at fair value. The fair value of the Stonepeak Warrants at the date of issuance was determined using the Black-Scholes option pricing model based on management estimates and assumptions. We determined the Stonepeak Warrants should be classified in stockholders' equity and not subsequently remeasured as long as they continue to meet the conditions for equity classification. The relative fair value of the Stonepeak Warrants on the issuance date, net of allocated transaction costs, was$21.0 million , and is included in additional paid-in capital in the consolidated balance sheet as ofDecember 31, 2022 .
Embedded Derivatives
We review the terms of debt and equity financing transactions to identify whether there are any embedded derivatives that require separation from the related host financial instrument. Any such embedded derivatives are presented at fair value in the consolidated balance sheets, with changes in fair value recorded in other non-operating losses (gains) in the consolidated statements of operations and comprehensive loss. Determination of whether a contract provision constitutes an embedded derivative requires significant management judgment. We separate an embedded provision in a debt or equity contract in which management determines that (i) the economic characteristics and risks of the embedded derivative provision are not clearly and closely related to the economic characteristics and risks of the host instrument, (ii) the host instrument itself is not carried at fair value in the consolidated balance sheets, and (iii) the embedded provision would meet the definition of a derivative financial instrument if it were issued on a standalone basis. We identified an embedded derivative related to a change of control redemption election provision included in the Stonepeak Notes and determined that it should be separated from the Stonepeak Notes and initially and subsequently be reported as a liability and measured at fair value. Determining the fair value of the change of control redemption election embedded derivative requires significant management estimates and judgment. The fair value of the change of control redemption election liability was determined using a probability weighted scenario analysis regarding a potential change of control during the seven years from initiation date. The fair value of the change of control redemption election of$6.1 million and$7.5 million as ofDecember 31, 2022 and 2021, respectively, is recorded as an embedded derivative liability and included in other liabilities in the consolidated balance sheets. See further discussion regarding the change of control redemption election embedded derivative in Note 9 to Item 8 of this Annual Report on Form 10-K. 52
--------------------------------------------------------------------------------



How to avoid these 3 common banking scams
How to avoid these 3 common banking scams
Advisor News
- Tax implications under the One Big Beautiful Bill Act
- FPA launches FPAi Authority to support members with AI education and tools
- How financial planners can use modeling scenarios to boost client confidence
- Affordability on Florida lawmakers’ minds as they return to the state Capitol
- Gen X confident in investment decisions, despite having no plan
More Advisor NewsAnnuity News
- Retirees drive demand for pension-like income amid $4T savings gap
- Reframing lifetime income as an essential part of retirement planning
- Integrity adds further scale with blockbuster acquisition of AIMCOR
- MetLife Declares First Quarter 2026 Common Stock Dividend
- Using annuities as a legacy tool: The ROP feature
More Annuity NewsHealth/Employee Benefits News
- Local seniors propose legislation
- Data from University of Michigan Advance Knowledge in Managed Care (Travel Distance, Urbanicity, and Cardiac Rehabilitation Participation in Medicare Beneficiaries): Managed Care
- Findings from Monash University Provide New Insights into Managed Care (General Practitioner Service Use Before and After Long-Term Workplace Injury: A Retrospective Cohort Study): Managed Care
- Pa. Pennie enrollment drops as Congress wrestles with health insurance subsidy vote
- Illinois extends ACA enrollment after fewer people sign up for health insurance plans
More Health/Employee Benefits NewsLife Insurance News