These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
(State or other jurisdiction
of incorporation or organization)
|
95-4472349
(IRS Employer Identification No.)
|
|
Large accelerated filer
¨
|
Accelerated filer
x
|
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
|
|
Emerging growth company
¨
|
|
Title of Each Class
|
|
Trading Symbol
|
|
Name of Each Exchange on Which Registered
|
|
Common Stock, $0.001 par value per share
|
|
AMEH
|
|
Nasdaq Capital Market
|
|
|
|
|
|
PAGE
|
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
Accountable Health Care
|
Accountable Health Care IPA, a Professional Medical Corporation
|
|
AHMC
|
AHMC Healthcare Inc.
|
|
AIPBP
|
All-Inclusive Population-Based Payments
|
|
Alpha Care
|
Alpha Care Medical Group, Inc.
|
|
AMG
|
AMG, a Professional Medical Corporation
|
|
AMH
|
ApolloMed Hospitalists
|
|
AMM
|
Apollo Medical Management, Inc.
|
|
AP-AMH
|
AP-AMH Medical Corporation
|
|
APAACO
|
APA ACO, Inc.
|
|
APC
|
Allied Pacific of California IPA
|
|
Apollo Care Connect
|
Apollo Care Connect, Inc.
|
|
BAHA
|
Bay Area Hospitalist Associates
|
|
CDSC
|
Concourse Diagnostic Surgery Center, LLC
|
|
CQMC
|
Critical Quality Management Corporation
|
|
CSI
|
College Street Investment LP, a California limited partnership
|
|
DMHC
|
California Department of Managed Healthcare
|
|
DMG
|
Diagnostic Medical Group
|
|
HSMSO
|
Health Source MSO Inc., a California corporation
|
|
ICC
|
AHMC International Cancer Center, a Medical Corporation
|
|
IPA
|
independent practice association
|
|
LMA
|
LaSalle Medical Associates
|
|
MMG
|
Maverick Medical Group, Inc.
|
|
MPP
|
Medical Property Partners
|
|
NGACO
|
Next Generation Accountable Care Organization
|
|
NMM
|
Network Medical Management, Inc.
|
|
PASC
|
Pacific Ambulatory Health Care, LLC
|
|
PMIOC
|
Pacific Medical Imaging and Oncology Center, Inc.
|
|
SCHC
|
Southern California Heart Centers
|
|
UCAP
|
Universal Care Acquisition Partners, LLC
|
|
UCI
|
Universal Care, Inc.
|
|
VIE
|
variable interest entity
|
|
|
March 31,
2020 |
|
December 31,
2019 |
||||
|
|
|
|
|
||||
|
Assets
|
|
|
|
||||
|
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
80,892
|
|
|
$
|
103,189
|
|
|
Restricted cash
|
75
|
|
|
75
|
|
||
|
Investment in marketable securities
|
117,075
|
|
|
116,539
|
|
||
|
Receivables, net
|
18,012
|
|
|
11,004
|
|
||
|
Receivables, net – related parties
|
50,911
|
|
|
48,136
|
|
||
|
Other receivables
|
16,362
|
|
|
16,885
|
|
||
|
Prepaid expenses and other current assets
|
11,811
|
|
|
10,315
|
|
||
|
Loans receivable
|
6,425
|
|
|
6,425
|
|
||
|
Loans receivable – related parties
|
16,500
|
|
|
16,500
|
|
||
|
|
|
|
|
||||
|
Total current assets
|
318,063
|
|
|
329,068
|
|
||
|
|
|
|
|
||||
|
Noncurrent assets
|
|
|
|
||||
|
Land, property and equipment, net
|
11,876
|
|
|
12,130
|
|
||
|
Intangible assets, net
|
98,840
|
|
|
103,012
|
|
||
|
Goodwill
|
238,539
|
|
|
238,505
|
|
||
|
Investment in other entities – equity method
|
30,781
|
|
|
28,427
|
|
||
|
Investments in privately held entities
|
896
|
|
|
896
|
|
||
|
Restricted cash
|
746
|
|
|
746
|
|
||
|
Operating lease right-of-use assets
|
18,199
|
|
|
14,248
|
|
||
|
Other assets
|
6,475
|
|
|
1,681
|
|
||
|
|
|
|
|
||||
|
Total noncurrent assets
|
406,352
|
|
|
399,645
|
|
||
|
|
|
|
|
||||
|
Total assets
|
$
|
724,415
|
|
|
$
|
728,713
|
|
|
|
|
|
|
||||
|
Liabilities, mezzanine equity and stockholders’ equity
|
|
|
|
||||
|
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
|
|
|
|
||||
|
Accounts payable and accrued expenses
|
$
|
20,106
|
|
|
$
|
27,279
|
|
|
Fiduciary accounts payable
|
1,709
|
|
|
2,027
|
|
||
|
Medical liabilities
|
63,698
|
|
|
58,725
|
|
||
|
Income taxes payable
|
8,034
|
|
|
4,529
|
|
||
|
Dividend payable
|
337
|
|
|
271
|
|
||
|
Finance lease liabilities
|
102
|
|
|
102
|
|
||
|
Operating lease liabilities
|
3,119
|
|
|
2,990
|
|
||
|
Current portion of long-term debt
|
9,500
|
|
|
9,500
|
|
||
|
Total current liabilities
|
106,605
|
|
|
105,423
|
|
||
|
|
|
|
|
||||
|
|
March 31,
2020 |
|
December 31,
2019 |
||||
|
|
|
|
|
||||
|
Noncurrent liabilities
|
|
|
|
||||
|
Deferred tax liability
|
16,332
|
|
|
18,269
|
|
||
|
Finance lease liabilities, net of current portion
|
390
|
|
|
416
|
|
||
|
Operating lease liabilities, net of current portion
|
15,583
|
|
|
11,373
|
|
||
|
Long-term debt, net of current portion and deferred financing costs
|
230,105
|
|
|
232,172
|
|
||
|
|
|
|
|
||||
|
Total noncurrent liabilities
|
262,410
|
|
|
262,230
|
|
||
|
|
|
|
|
||||
|
Total liabilities
|
369,015
|
|
|
367,653
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 11)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Mezzanine equity
|
|
|
|
||||
|
Noncontrolling interest in Allied Physicians of California, a Professional Medical Corporation
|
157,439
|
|
|
168,725
|
|
||
|
|
|
|
|
||||
|
Stockholders’ equity
|
|
|
|
||||
|
Series A Preferred stock, $0.001 par value per share; 5,000,000 shares authorized (inclusive of all preferred stock, including Series B Preferred stock); 1,111,111 issued and zero outstanding
|
—
|
|
|
—
|
|
||
|
Series B Preferred stock, $0.001 par value per share; 5,000,000 shares authorized (inclusive of all preferred stock, including Series A Preferred stock); 555,555 issued and zero outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $0.001 par value per share; 100,000,000 shares authorized, 36,042,761 and 35,908,057 shares outstanding, excluding 17,475,707 and 17,458,810 treasury shares, at March 31, 2020, and December 31, 2019, respectively
|
36
|
|
|
36
|
|
||
|
Additional paid-in capital
|
161,087
|
|
|
159,608
|
|
||
|
Retained earnings
|
35,957
|
|
|
31,905
|
|
||
|
|
197,080
|
|
|
191,549
|
|
||
|
|
|
|
|
||||
|
Noncontrolling interest
|
881
|
|
|
786
|
|
||
|
|
|
|
|
||||
|
Total stockholders’ equity
|
197,961
|
|
|
192,335
|
|
||
|
|
|
|
|
||||
|
Total liabilities, mezzanine equity and stockholders’ equity
|
$
|
724,415
|
|
|
$
|
728,713
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2020
|
|
2019
|
||||
|
Revenue
|
|
|
|
||||
|
Capitation, net
|
$
|
140,421
|
|
|
$
|
71,517
|
|
|
Risk pool settlements and incentives
|
11,236
|
|
|
10,094
|
|
||
|
Management fee income
|
8,815
|
|
|
8,997
|
|
||
|
Fee-for-service, net
|
3,427
|
|
|
4,081
|
|
||
|
Other income
|
1,206
|
|
|
1,069
|
|
||
|
|
|
|
|
||||
|
Total revenue
|
165,105
|
|
|
95,758
|
|
||
|
|
|
|
|
||||
|
Operating expenses
|
|
|
|
||||
|
Cost of services
|
144,204
|
|
|
83,432
|
|
||
|
General and administrative expenses
|
11,834
|
|
|
10,264
|
|
||
|
Depreciation and amortization
|
4,702
|
|
|
4,418
|
|
||
|
Provision for doubtful accounts
|
—
|
|
|
951
|
|
||
|
|
|
|
|
||||
|
Total expenses
|
160,740
|
|
|
99,065
|
|
||
|
|
|
|
|
||||
|
Income (loss) from operations
|
4,365
|
|
|
(3,307
|
)
|
||
|
|
|
|
|
||||
|
Other income (expense)
|
|
|
|
||||
|
Income (loss) from equity method investments
|
2,054
|
|
|
(850
|
)
|
||
|
Interest expense
|
(2,868
|
)
|
|
(211
|
)
|
||
|
Interest income
|
929
|
|
|
323
|
|
||
|
Other income
|
102
|
|
|
187
|
|
||
|
|
|
|
|
||||
|
Total other income (expense), net
|
217
|
|
|
(551
|
)
|
||
|
|
|
|
|
||||
|
Income (loss) before provision for (benefit from) income taxes
|
4,582
|
|
|
(3,858
|
)
|
||
|
|
|
|
|
||||
|
Provision for (benefit from) income taxes
|
1,595
|
|
|
(1,408
|
)
|
||
|
|
|
|
|
||||
|
Net income (loss)
|
2,987
|
|
|
(2,450
|
)
|
||
|
|
|
|
|
||||
|
Net loss attributable to noncontrolling interests
|
(1,065
|
)
|
|
(2,590
|
)
|
||
|
|
|
|
|
||||
|
Net income attributable to Apollo Medical Holdings, Inc.
|
$
|
4,052
|
|
|
$
|
140
|
|
|
|
|
|
|
||||
|
Earnings per share – basic
|
$
|
0.11
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
Earnings per share – diluted
|
$
|
0.11
|
|
|
$
|
—
|
|
|
|
|
|
|
||||
|
Weighted average shares of common stock outstanding – basic
|
36,010,268
|
|
|
34,496,622
|
|
||
|
|
|
|
|
||||
|
Weighted average shares of common stock outstanding – diluted
|
37,439,099
|
|
|
38,074,174
|
|
||
|
|
Mezzanine
Equity –
Noncontrolling
Interest in APC
|
|
|
|
|
|
|
|
Retained
Earnings
|
|
|
|
|
|||||||||||||
|
|
|
Common Stock Outstanding
|
|
Additional
Paid-in Capital
|
|
|
Noncontrolling
Interest
|
|
Shareholders'
Equity
|
|||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
|
|
||||||||||||||||||
|
Balance January 1, 2020
|
$
|
168,725
|
|
|
35,908,057
|
|
|
$
|
36
|
|
|
$
|
159,608
|
|
|
$
|
31,905
|
|
|
$
|
786
|
|
|
$
|
192,335
|
|
|
Net (loss) income
|
(1,161
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,052
|
|
|
95
|
|
|
4,147
|
|
||||||
|
Purchase of treasury shares
|
—
|
|
|
(16,897
|
)
|
|
—
|
|
|
(301
|
)
|
|
—
|
|
|
—
|
|
|
(301
|
)
|
||||||
|
Purchase of noncontrolling interest
|
(125
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Shares issued for exercise of options and warrants
|
—
|
|
|
151,601
|
|
|
—
|
|
|
722
|
|
|
—
|
|
|
—
|
|
|
722
|
|
||||||
|
Share-based compensation
|
—
|
|
|
—
|
|
|
—
|
|
|
1,058
|
|
|
—
|
|
|
—
|
|
|
1,058
|
|
||||||
|
Dividends
|
(10,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Balance at March 31, 2020
|
$
|
157,439
|
|
|
36,042,761
|
|
|
$
|
36
|
|
|
$
|
161,087
|
|
|
$
|
35,957
|
|
|
$
|
881
|
|
|
$
|
197,961
|
|
|
|
Mezzanine
Equity –
Noncontrolling
Interest in APC
|
|
|
|
|
|
|
|
Retained
Earnings
|
|
|
|
|
|||||||||||||
|
|
|
Common Stock Outstanding
|
|
Additional
Paid-in Capital
|
|
|
Noncontrolling
Interest
|
|
Shareholders'
Equity
|
|||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
|
|
||||||||||||||||||
|
Balance January 1, 2019
|
$
|
225,117
|
|
|
34,578,040
|
|
|
$
|
35
|
|
|
$
|
162,723
|
|
|
$
|
17,788
|
|
|
$
|
998
|
|
|
$
|
181,544
|
|
|
Net (loss) income
|
(3,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
140
|
|
|
410
|
|
|
550
|
|
||||||
|
Purchase of treasury shares
|
(40
|
)
|
|
(93,451
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Shares issued for exercise of options and warrants
|
155
|
|
|
17,516
|
|
|
—
|
|
|
140
|
|
|
—
|
|
|
—
|
|
|
140
|
|
||||||
|
Share-based compensation
|
202
|
|
|
1,599
|
|
|
—
|
|
|
143
|
|
|
—
|
|
|
—
|
|
|
143
|
|
||||||
|
Dividends
|
(10,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Balance at March 31, 2019
|
$
|
212,434
|
|
|
34,503,704
|
|
|
$
|
35
|
|
|
$
|
163,006
|
|
|
$
|
17,928
|
|
|
$
|
1,408
|
|
|
$
|
182,377
|
|
|
|
Three Months Ended
March 31, |
||||||
|
|
2020
|
|
2019
|
||||
|
Cash flows from operating activities
|
|
|
|
||||
|
Net income (loss)
|
$
|
2,987
|
|
|
$
|
(2,450
|
)
|
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
5,010
|
|
|
4,418
|
|
||
|
Provision for doubtful accounts
|
—
|
|
|
951
|
|
||
|
Share-based compensation
|
1,058
|
|
|
345
|
|
||
|
Unrealized gain from investment in equity securities
|
(162
|
)
|
|
(8
|
)
|
||
|
(Income) loss from equity method investments
|
(2,054
|
)
|
|
850
|
|
||
|
Deferred tax
|
(1,915
|
)
|
|
(2,623
|
)
|
||
|
Changes in operating assets and liabilities, net of business combinations:
|
|
|
|
||||
|
Receivable, net
|
(7,043
|
)
|
|
487
|
|
||
|
Receivable, net – related parties
|
(2,774
|
)
|
|
(7,511
|
)
|
||
|
Other receivables
|
521
|
|
|
(11,245
|
)
|
||
|
Prepaid expenses and other current assets
|
(1,495
|
)
|
|
(729
|
)
|
||
|
Right-of-use assets
|
794
|
|
|
448
|
|
||
|
Other assets
|
(4,801
|
)
|
|
(443
|
)
|
||
|
Accounts payable and accrued expenses
|
(7,173
|
)
|
|
22,579
|
|
||
|
Fiduciary accounts payable
|
(318
|
)
|
|
546
|
|
||
|
Medical liabilities
|
4,973
|
|
|
(10,376
|
)
|
||
|
Income taxes payable
|
3,505
|
|
|
1,210
|
|
||
|
Operating lease liabilities
|
(406
|
)
|
|
(416
|
)
|
||
|
Net cash used in operating activities
|
(9,293
|
)
|
|
(3,967
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from investing activities
|
|
|
|
||||
|
Purchases of marketable securities
|
(374
|
)
|
|
(8
|
)
|
||
|
Purchases of investment – equity method
|
(300
|
)
|
|
—
|
|
||
|
Purchases of property and equipment
|
(269
|
)
|
|
(104
|
)
|
||
|
Net cash used in investing activities
|
(943
|
)
|
|
(112
|
)
|
||
|
|
|
|
|
||||
|
Cash flows from financing activities
|
|
|
|
||||
|
Repayment of bank loan and lines of credit
|
—
|
|
|
(40
|
)
|
||
|
Dividends paid
|
(9,934
|
)
|
|
(10,000
|
)
|
||
|
Repayment of term loan
|
(2,375
|
)
|
|
—
|
|
||
|
Payment of finance lease obligations
|
(26
|
)
|
|
(25
|
)
|
||
|
Proceeds from the exercise of stock options and warrants
|
700
|
|
|
140
|
|
||
|
Repurchase of shares
|
(426
|
)
|
|
(40
|
)
|
||
|
Proceeds from common stock offering
|
—
|
|
|
155
|
|
||
|
Net cash used in financing activities
|
(12,061
|
)
|
|
(9,810
|
)
|
||
|
|
|
|
|
||||
|
Net decrease in cash, cash equivalents and restricted cash
|
(22,297
|
)
|
|
(13,889
|
)
|
||
|
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash, beginning of period
|
104,010
|
|
|
107,637
|
|
||
|
|
|
|
|
||||
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
81,713
|
|
|
$
|
93,748
|
|
|
|
|
|
|
||||
|
Supplementary disclosures of cash flow information:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
2,619
|
|
|
$
|
182
|
|
|
|
|
|
|
||||
|
Supplemental disclosures of non-cash investing and financing activities
|
|
|
|
||||
|
Dividend declared included in dividend payable
|
$
|
66
|
|
|
$
|
—
|
|
|
|
March 31,
|
||||||
|
|
2020
|
|
2019
|
||||
|
Cash and cash equivalents
|
$
|
80,892
|
|
|
$
|
93,008
|
|
|
Restricted cash – current
|
75
|
|
|
—
|
|
||
|
Restricted cash – non-current
|
746
|
|
|
740
|
|
||
|
Total cash, cash equivalents and restricted cash shown in the statement of cash flows
|
$
|
81,713
|
|
|
$
|
93,748
|
|
|
1.
|
Description of Business
|
|
1.
|
ApolloMed loaned AP-AMH
$545.0 million
pursuant to a
ten
-year secured loan agreement (the "AP-AMH Loan"). The loan bears interest at a rate of
10%
per annum simple interest, is not prepayable (except in certain limited circumstances), requires quarterly payments of interest only in arrears, and is secured by a first priority security interest in all of AP-AMH's assets, including the shares of APC Series A Preferred Stock to be purchased by AP-AMH. To the extent that AP-AMH is unable to make any interest payment when due because it has received dividends on the APC Series A Preferred Stock insufficient to pay in full such interest payment, then the outstanding principal amount of the loan will be increased by the amount of any such accrued but unpaid interest, and any such increased principal amounts will bear interest at the rate of
10.75%
per annum simple interest.
|
|
2.
|
AP-AMH purchased
1,000,000
shares of APC Series A Preferred Stock for aggregate consideration of
$545.0 million
in a private placement. Under the terms of the APC Certificate of Determination of Preferences of Series A Preferred Stock (the "Certificate of Determination"), AP-AMH is entitled to receive preferential, cumulative dividends that accrue on a
|
|
3.
|
APC purchased
15,015,015
shares of ApolloMed's common stock for total consideration of
$300.0 million
in private placement. In connection therewith, ApolloMed granted APC certain registration rights with respect to ApolloMed's common stock that APC purchased, and APC agreed that APC votes in excess of
9.99%
of ApolloMed's then outstanding shares will be voted by proxy given to the ApolloMed's management, and that those proxy holders will cast the excess votes in the same proportion as all other votes cast on any specific proposal coming before the ApolloMed's stockholders.
|
|
4.
|
ApolloMed licensed to AP-AMH the right to use certain tradenames for certain specified purposes for a fee equal to a percentage of the aggregate gross revenues of AP-AMH. The license fee is payable out of any Series A Preferred Stock dividends received by AP-AMH from APC.
|
|
5.
|
Through its subsidiary, NMM, the Company agreed to provide certain administrative services to AP-AMH for a fee equal to a percentage of the aggregate gross revenues of AP-AMH. The administrative fee also is payable out of any APC Series A Preferred Stock dividends received by AP-AMH from APC.
|
|
2.
|
Basis of Presentation and Summary of Significant Accounting Policies
|
|
|
For the Three Months Ended March 31,
|
||||||
|
|
2020
|
|
2019
|
||||
|
|
|
|
|
||||
|
Commercial
|
$
|
24,710
|
|
|
$
|
26,761
|
|
|
Medicare
|
68,641
|
|
|
25,465
|
|
||
|
Medicaid
|
62,690
|
|
|
37,232
|
|
||
|
Other third parties
|
9,064
|
|
|
6,300
|
|
||
|
Revenue
|
$
|
165,105
|
|
|
$
|
95,758
|
|
|
|
For the Three Months Ended
March 31, |
||||
|
|
2020
|
|
2019
|
||
|
|
|
|
|
||
|
Payor A
|
12.1
|
%
|
|
17.4
|
%
|
|
Payor B
|
10.3
|
%
|
|
15.3
|
%
|
|
Payor C
|
*
|
|
|
12.0
|
%
|
|
Payor D
|
17.6
|
%
|
|
*
|
|
|
Payor E
|
13.3
|
%
|
|
*
|
|
|
*
|
Less than 10% of total net revenues
|
|
|
As of
March 31, 2020 |
|
As of
December 31, 2019 |
||
|
|
|
|
|
||
|
Payor D
|
13.6
|
%
|
|
*
|
|
|
Payor F
|
33.5
|
%
|
|
30.4
|
%
|
|
Payor G
|
33.6
|
%
|
|
36.0
|
%
|
|
*
|
Less than 10% of total receivables and receivables — related parties, net
|
|
|
Fair Value Measurements
|
|
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
||||||||
|
Money market funds*
|
$
|
41,675
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
41,675
|
|
|
Marketable securities – certificates of deposit
|
117,036
|
|
|
—
|
|
|
—
|
|
|
117,036
|
|
||||
|
Marketable securities – equity securities
|
39
|
|
|
—
|
|
|
—
|
|
|
39
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total
|
$
|
158,750
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
158,750
|
|
|
|
Fair Value Measurements
|
|
|
||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
||||||||
|
Money market funds*
|
$
|
50,731
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
50,731
|
|
|
Marketable securities – certificates of deposit
|
116,469
|
|
|
—
|
|
|
—
|
|
|
116,469
|
|
||||
|
Marketable securities – equity securities
|
70
|
|
|
—
|
|
|
—
|
|
|
70
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total
|
$
|
167,270
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
167,270
|
|
|
3.
|
Business Combination and Goodwill
|
|
|
Balance Sheet
|
||
|
Assets acquired
|
|
||
|
Cash and cash equivalents
|
$
|
3,569
|
|
|
Accounts receivable, net
|
10,336
|
|
|
|
Other current assets
|
4,342
|
|
|
|
Network relationship intangible assets
|
22,636
|
|
|
|
Goodwill
|
28,585
|
|
|
|
Accounts payable
|
(2,758
|
)
|
|
|
Deferred tax liabilities
|
(6,334
|
)
|
|
|
Medical liabilities
|
(15,320
|
)
|
|
|
Net assets acquired
|
$
|
45,056
|
|
|
|
|
||
|
Cash paid
|
$
|
45,056
|
|
|
|
Balance Sheet
|
||
|
Assets acquired
|
|
||
|
Cash and cash equivalents
|
$
|
582
|
|
|
Accounts receivable, net
|
5,150
|
|
|
|
Other current assets
|
198
|
|
|
|
Network relationship intangible assets
|
11,411
|
|
|
|
Goodwill
|
23,052
|
|
|
|
Accounts payable
|
(3,245
|
)
|
|
|
Medical liabilities
|
(12,154
|
)
|
|
|
Subordinated loan
|
(15,327
|
)
|
|
|
Net asset acquired
|
$
|
9,667
|
|
|
|
|
||
|
Equity investment contributed
|
$
|
2,417
|
|
|
Cash paid
|
$
|
7,250
|
|
|
Balance, January 1, 2020
|
$
|
238,505
|
|
|
Adjustments
|
34
|
|
|
|
|
|
||
|
Balance, March 31, 2020
|
$
|
238,539
|
|
|
4.
|
Intangible Assets, Net
|
|
|
Useful
Life
(Years)
|
|
Gross
March 31, 2020 |
|
Accumulated
Amortization |
|
Net
March 31, 2020 |
||||||
|
Amortized intangible assets:
|
|
|
|
|
|
|
|
||||||
|
Network relationships
|
11-15
|
|
143,930
|
|
|
(63,831
|
)
|
|
80,099
|
|
|||
|
Management contracts
|
15
|
|
22,832
|
|
|
(10,206
|
)
|
|
12,626
|
|
|||
|
Member relationships
|
12
|
|
6,696
|
|
|
(2,573
|
)
|
|
4,123
|
|
|||
|
Patient management platform
|
5
|
|
2,060
|
|
|
(961
|
)
|
|
1,099
|
|
|||
|
Trade name/trademarks
|
20
|
|
1,011
|
|
|
(118
|
)
|
|
893
|
|
|||
|
|
|
|
$
|
176,529
|
|
|
$
|
(77,689
|
)
|
|
$
|
98,840
|
|
|
|
Useful
Life
(Years)
|
|
Gross
December 31, 2019 |
|
Accumulated
Amortization |
|
Net
December 31, 2019 |
||||||
|
Amortized intangible assets:
|
|
|
|
|
|
|
|
||||||
|
Network relationships
|
11-15
|
|
143,930
|
|
|
(60,526
|
)
|
|
83,404
|
|
|||
|
Management contracts
|
15
|
|
22,832
|
|
|
(9,676
|
)
|
|
13,156
|
|
|||
|
Member relationships
|
12
|
|
6,696
|
|
|
(2,352
|
)
|
|
4,344
|
|
|||
|
Patient management platform
|
5
|
|
2,060
|
|
|
(858
|
)
|
|
1,202
|
|
|||
|
Trade name/trademarks
|
20
|
|
1,011
|
|
|
(105
|
)
|
|
906
|
|
|||
|
|
|
|
$
|
176,529
|
|
|
$
|
(73,517
|
)
|
|
$
|
103,012
|
|
|
|
Amount
|
||
|
|
|
||
|
2020 (excluding the three months ended March 31, 2020)
|
$
|
11,856
|
|
|
2021
|
14,524
|
|
|
|
2022
|
12,673
|
|
|
|
2023
|
10,842
|
|
|
|
2024
|
9,830
|
|
|
|
Thereafter
|
39,115
|
|
|
|
|
|
||
|
Total
|
$
|
98,840
|
|
|
5.
|
Investments in Other Entities — Equity Method
|
|
|
December 31,
2019 |
Allocation of Income (Loss)
|
Contribution
|
March 31,
2020 |
||||||||
|
LaSalle Medical Associates – IPA Line of Business
|
$
|
6,397
|
|
$
|
(643
|
)
|
$
|
—
|
|
$
|
5,754
|
|
|
Pacific Medical Imaging & Oncology Center, Inc.
|
1,396
|
|
87
|
|
—
|
|
1,483
|
|
||||
|
Universal Care, Inc.
|
1,438
|
|
2,670
|
|
—
|
|
4,108
|
|
||||
|
Diagnostic Medical Group
|
2,334
|
|
(5
|
)
|
—
|
|
2,329
|
|
||||
|
531 W. College, LLC – related party
|
16,698
|
|
(111
|
)
|
300
|
|
16,887
|
|
||||
|
MWN, LLC – related party
|
164
|
|
56
|
|
—
|
|
220
|
|
||||
|
|
$
|
28,427
|
|
$
|
2,054
|
|
$
|
300
|
|
$
|
30,781
|
|
|
|
March 31,
2020 |
|
December 31,
2019 |
||||
|
Assets
|
|
|
|
||||
|
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
6,345
|
|
|
Receivables, net
|
8,901
|
|
|
5,124
|
|
||
|
Other current assets
|
3,380
|
|
|
3,526
|
|
||
|
Loan receivable
|
2,250
|
|
|
2,250
|
|
||
|
Restricted cash
|
686
|
|
|
683
|
|
||
|
|
|
|
|
||||
|
Total assets
|
$
|
15,217
|
|
|
$
|
17,928
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders’ (Deficit) Equity
|
|
|
|
||||
|
Current liabilities
|
$
|
23,390
|
|
|
$
|
23,530
|
|
|
Stockholders’ deficit
|
(8,173
|
)
|
|
(5,602
|
)
|
||
|
|
|
|
|
||||
|
Total liabilities and stockholders’ deficit
|
$
|
15,217
|
|
|
$
|
17,928
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2020
|
|
2019
|
||||
|
|
|
|
|
||||
|
Revenues
|
$
|
46,304
|
|
|
$
|
46,406
|
|
|
Expenses
|
48,730
|
|
|
50,702
|
|
||
|
|
|
|
|
||||
|
Net loss
|
$
|
(2,426
|
)
|
|
$
|
(4,296
|
)
|
|
|
March 31,
2020 |
|
December 31,
2019 |
||||
|
Assets
|
|
|
|
||||
|
|
|
|
|
||||
|
Cash
|
$
|
34,757
|
|
|
$
|
33,890
|
|
|
Receivables, net
|
83,454
|
|
|
63,843
|
|
||
|
Other current assets
|
43,417
|
|
|
38,280
|
|
||
|
Other assets
|
885
|
|
|
882
|
|
||
|
Property and equipment, net
|
4,429
|
|
|
4,021
|
|
||
|
|
|
|
|
||||
|
Total assets
|
$
|
166,942
|
|
|
$
|
140,916
|
|
|
|
|
|
|
||||
|
Liabilities and Stockholders’ (Deficit) Equity
|
|
|
|
||||
|
Current liabilities
|
$
|
148,902
|
|
|
$
|
128,330
|
|
|
Other liabilities
|
33,126
|
|
|
33,133
|
|
||
|
Stockholders’ deficit
|
(15,086
|
)
|
|
(20,547
|
)
|
||
|
|
|
|
|
||||
|
Total liabilities and stockholders’ deficit
|
$
|
166,942
|
|
|
$
|
140,916
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2020
|
|
2019
|
||||
|
Revenues
|
$
|
146,481
|
|
|
$
|
113,319
|
|
|
Expenses
|
141,771
|
|
|
111,408
|
|
||
|
|
|
|
|
||||
|
Income before benefit from income taxes
|
4,710
|
|
|
1,911
|
|
||
|
Benefit from income taxes
|
—
|
|
|
(211
|
)
|
||
|
|
|
|
|
||||
|
Net income
|
$
|
4,710
|
|
|
$
|
2,122
|
|
|
|
March 31,
2020 |
|
December 31,
2019 |
||||
|
Assets
|
|
|
|
||||
|
|
|
|
|
||||
|
Cash
|
$
|
48
|
|
|
$
|
139
|
|
|
Other current assets
|
124
|
|
|
17
|
|
||
|
Other assets
|
70
|
|
|
70
|
|
||
|
Property and equipment, net
|
33,697
|
|
|
33,581
|
|
||
|
|
|
|
|
||||
|
Total assets
|
$
|
33,939
|
|
|
$
|
33,807
|
|
|
|
|
|
|
||||
|
Liabilities and Members’ Equity
|
|
|
|
||||
|
|
|
|
|
||||
|
Current liabilities
|
$
|
1,114
|
|
|
$
|
1,062
|
|
|
Stockholders’ equity
|
32,825
|
|
|
32,745
|
|
||
|
|
|
|
|
||||
|
Total liabilities and members’ equity
|
$
|
33,939
|
|
|
$
|
33,807
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2020
|
|
2019
|
||||
|
Revenues
|
—
|
|
|
—
|
|
||
|
Expenses
|
338
|
|
|
469
|
|
||
|
Loss from operations
|
(338
|
)
|
|
(469
|
)
|
||
|
|
|
|
|
||||
|
Other income
|
$
|
21
|
|
|
$
|
289
|
|
|
|
|
|
|
||||
|
Net loss
|
$
|
(317
|
)
|
|
$
|
(180
|
)
|
|
6.
|
Loan Receivable and Loan Receivable – Related Parties
|
|
7.
|
Accounts Payable and Accrued Expenses
|
|
|
March 31,
2020 |
|
December 31,
2019 |
||||
|
Accounts payable
|
$
|
7,745
|
|
|
$
|
6,914
|
|
|
Capitation payable
|
2,802
|
|
|
2,813
|
|
||
|
Subcontractor IPA payable
|
2,886
|
|
|
3,360
|
|
||
|
Professional fees
|
1,792
|
|
|
1,837
|
|
||
|
Due to related parties
|
55
|
|
|
225
|
|
||
|
Accrued compensation
|
4,162
|
|
|
3,238
|
|
||
|
Contract liabilities
|
664
|
|
|
8,892
|
|
||
|
|
|
|
|
||||
|
Total accounts payable and accrued expenses
|
$
|
20,106
|
|
|
$
|
27,279
|
|
|
8.
|
Medical Liabilities
|
|
|
March 31,
2020 |
|
March 31,
2019 |
||||
|
Medical liabilities, beginning of period
|
$
|
58,725
|
|
|
$
|
33,642
|
|
|
Components of medical care costs related to claims incurred:
|
|
|
|
||||
|
Current period
|
85,928
|
|
|
31,870
|
|
||
|
Prior periods
|
(602
|
)
|
|
3,105
|
|
||
|
Total medical care costs
|
85,326
|
|
|
34,975
|
|
||
|
Payments for medical care costs related to claims incurred:
|
|
|
|
||||
|
Current period
|
(37,004
|
)
|
|
(16,587
|
)
|
||
|
Prior periods
|
(43,247
|
)
|
|
(28,850
|
)
|
||
|
Total paid
|
(80,251
|
)
|
|
(45,437
|
)
|
||
|
Adjustments
|
(102
|
)
|
|
86
|
|
||
|
|
|
|
|
||||
|
Medical liabilities, ending balance
|
$
|
63,698
|
|
|
$
|
23,266
|
|
|
9.
|
Credit Facility, Bank Loan and Lines of Credit
|
|
|
March 31, 2020
|
||
|
|
|
||
|
Term loan A
|
$
|
185,250
|
|
|
Revolver loan
|
60,000
|
|
|
|
Total debt
|
245,250
|
|
|
|
|
|
||
|
Less: Current portion of debt
|
(9,500
|
)
|
|
|
Less: Unamortized financing costs
|
(5,645
|
)
|
|
|
|
|
||
|
Long-term debt
|
$
|
230,105
|
|
|
|
Amount
|
||
|
2020 (excluding the three months ended March 31, 2020)
|
$
|
7,125
|
|
|
2021
|
10,688
|
|
|
|
2022
|
14,250
|
|
|
|
2023
|
15,437
|
|
|
|
2024
|
197,750
|
|
|
|
|
|
||
|
Total
|
$
|
245,250
|
|
|
10.
|
Mezzanine and Stockholders’ Equity
|
|
|
Shares
|
|
Weighted
Average
Exercise Price
|
|
Weighted
Average
Remaining
Contractual
Term
(Years)
|
|
Aggregate
Intrinsic
Value
(in thousands)
|
||||||
|
Options outstanding at January 1, 2020
|
607,346
|
|
|
$
|
9.22
|
|
|
3.42
|
|
|
$
|
5,600
|
|
|
Options granted
|
11,742
|
|
|
18.41
|
|
|
—
|
|
|
—
|
|
||
|
Options exercised
|
(100,000
|
)
|
|
2.10
|
|
|
—
|
|
|
1,600
|
|
||
|
Options forfeited
|
(12,228
|
)
|
|
17.57
|
|
|
—
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Options outstanding at March 31, 2020
|
506,860
|
|
|
$
|
10.63
|
|
|
3.31
|
|
|
$
|
2,000
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Options exercisable at March 31, 2020
|
375,960
|
|
|
$
|
6.25
|
|
|
2.11
|
|
|
$
|
2,000
|
|
|
March 31, 2020
|
Board Members
|
||
|
Expected term
|
3.0 years
|
|
|
|
Expected volatility
|
90.01
|
%
|
|
|
Risk-free interest rate
|
1.43
|
%
|
|
|
Market value of common stock
|
$
|
10.56
|
|
|
Annual dividend yield
|
—
|
%
|
|
|
Forfeiture rate
|
—
|
%
|
|
|
|
Shares
|
|
Weighted
Average
Exercise Price
|
|
Weighted
Average
Remaining
Contractual
Term
(Years)
|
|
Aggregate
Intrinsic
Value
(in thousands)
|
||||||
|
Warrants outstanding at January 1, 2020
|
3,154,590
|
|
|
$
|
9.96
|
|
|
2.01
|
|
|
$
|
26,700
|
|
|
Warrants granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Warrants exercised
|
(51,601
|
)
|
|
9.50
|
|
|
—
|
|
|
400
|
|
||
|
Warrants expired/forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
|
|
|
|
|
|
|
|
||||||
|
Warrants outstanding at March 31, 2020
|
3,102,989
|
|
|
$
|
9.97
|
|
|
1.78
|
|
|
$
|
9,200
|
|
|
Exercise Price Per Share
|
|
Warrants
Outstanding |
|
Weighted
Average
Remaining
Contractual Life
|
|
Warrants
Exercisable
|
|
Weighted
Average
Exercise Price
Per Share
|
||||||
|
$
|
9.00
|
|
|
919,048
|
|
|
0.54
|
|
919,048
|
|
|
$
|
9.00
|
|
|
10.00
|
|
|
1,367,451
|
|
|
2.06
|
|
1,367,451
|
|
|
10.00
|
|
||
|
11.00
|
|
|
816,490
|
|
|
2.69
|
|
816,490
|
|
|
11.00
|
|
||
|
|
|
|
|
|
|
|
|
|
||||||
|
$ 9.00 –11.00
|
|
|
3,102,989
|
|
|
1.78
|
|
3,102,989
|
|
|
$
|
9.97
|
|
|
|
11.
|
Commitments and Contingencies
|
|
12.
|
Related-Party Transactions
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2020
|
|
2019
|
||||
|
AHMC – Risk pool and capitation
|
$
|
11,999
|
|
|
$
|
11,600
|
|
|
HSMSO – Management fees, net
|
(132
|
)
|
|
(650
|
)
|
||
|
Aurion – Management fees
|
(75
|
)
|
|
(100
|
)
|
||
|
|
|
|
|
||||
|
Net total
|
$
|
11,792
|
|
|
$
|
10,850
|
|
|
13.
|
Income Taxes
|
|
14.
|
Earnings Per Share
|
|
Three Months Ended March 31,
|
|
2020
|
|
2019
|
||||
|
Earnings per share – basic
|
|
$
|
0.11
|
|
|
$
|
—
|
|
|
Earnings per share – diluted
|
|
$
|
0.11
|
|
|
$
|
—
|
|
|
Weighted average shares of common stock outstanding – basic
|
|
36,010,268
|
|
|
34,496,622
|
|
||
|
Weighted average shares of common stock outstanding – diluted
|
|
37,439,099
|
|
|
38,074,174
|
|
||
|
Three Months Ended March 31,
|
|
2020
|
|
2019
|
||
|
Weighted average shares of common stock outstanding – basic
|
|
36,010,268
|
|
|
34,496,622
|
|
|
10% shares held back pursuant to indemnification clause
|
|
—
|
|
|
1,519,805
|
|
|
Stock options
|
|
185,830
|
|
|
455,381
|
|
|
Warrants
|
|
1,207,445
|
|
|
1,602,366
|
|
|
Restricted stock units
|
|
35,556
|
|
|
—
|
|
|
Weighted average shares of common stock outstanding – diluted
|
|
37,439,099
|
|
|
38,074,174
|
|
|
15.
|
Variable Interest Entities (VIEs)
|
|
|
March 31,
2020 |
|
December 31,
2019 |
||||
|
Assets
|
|
|
|
||||
|
|
|
|
|
||||
|
Current assets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
57,015
|
|
|
$
|
87,110
|
|
|
Restricted cash
|
75
|
|
|
75
|
|
||
|
Investment in marketable securities
|
117,036
|
|
|
123,948
|
|
||
|
Receivables, net
|
16,332
|
|
|
9,300
|
|
||
|
Receivables, net – related party
|
49,279
|
|
|
42,976
|
|
||
|
Other receivables
|
734
|
|
|
744
|
|
||
|
Prepaid expenses and other current assets
|
7,257
|
|
|
7,403
|
|
||
|
Loan receivable
|
6,425
|
|
|
6,425
|
|
||
|
Loan receivable – related parties
|
16,500
|
|
|
16,500
|
|
||
|
Total current assets
|
270,653
|
|
|
294,481
|
|
||
|
|
|
|
|
||||
|
Noncurrent assets
|
|
|
|
||||
|
Land, property and equipment, net
|
9,304
|
|
|
9,547
|
|
||
|
Intangible assets, net
|
78,247
|
|
|
81,439
|
|
||
|
Goodwill
|
108,946
|
|
|
108,913
|
|
||
|
Investment in privately held entities
|
223,796
|
|
|
319,930
|
|
||
|
Investments in other entities – equity method
|
30,785
|
|
|
28,427
|
|
||
|
Restricted cash
|
746
|
|
|
746
|
|
||
|
Operating lease right-of-use assets
|
4,444
|
|
|
4,751
|
|
||
|
Other assets
|
5,040
|
|
|
1,057
|
|
||
|
|
|
|
|
||||
|
Total noncurrent assets
|
461,308
|
|
|
554,810
|
|
||
|
|
|
|
|
||||
|
Total assets
|
$
|
731,961
|
|
|
$
|
849,291
|
|
|
|
|
|
|
||||
|
Current liabilities
|
|
|
|
||||
|
Accounts payable and accrued expenses
|
$
|
11,317
|
|
|
$
|
11,187
|
|
|
Fiduciary accounts payable
|
1,709
|
|
|
2,027
|
|
||
|
Medical liabilities
|
45,029
|
|
|
49,019
|
|
||
|
Income taxes payable
|
8,034
|
|
|
4,530
|
|
||
|
Amount due to affiliate
|
23,128
|
|
|
28,058
|
|
||
|
Dividends payable
|
337
|
|
|
271
|
|
||
|
Finance lease liabilities
|
102
|
|
|
102
|
|
||
|
Operating lease liabilities
|
1,217
|
|
|
1,088
|
|
||
|
|
|
|
|
||||
|
Total current liabilities
|
90,873
|
|
|
96,282
|
|
||
|
|
|
|
|
||||
|
Noncurrent liabilities
|
|
|
|
||||
|
Deferred tax liability
|
12,587
|
|
|
14,059
|
|
||
|
Finance lease liabilities, net of current portion
|
390
|
|
|
416
|
|
||
|
Operating lease liabilities, net of current portion
|
3,336
|
|
|
3,742
|
|
||
|
|
|
|
|
||||
|
Total noncurrent liabilities
|
16,313
|
|
|
18,217
|
|
||
|
|
|
|
|
||||
|
Total liabilities
|
$
|
107,186
|
|
|
$
|
114,499
|
|
|
16.
|
Leases
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2020
|
|
2019
|
||||
|
|
|
|
|
||||
|
Operating lease cost
|
$
|
1,942
|
|
|
$
|
1,102
|
|
|
|
|
|
|
||||
|
Finance lease cost
|
|
|
|
||||
|
Amortization of lease expense
|
$
|
26
|
|
|
$
|
25
|
|
|
Interest on lease liabilities
|
4
|
|
|
5
|
|
||
|
|
|
|
|
||||
|
Sublease income
|
$
|
(134
|
)
|
|
$
|
(100
|
)
|
|
|
|
|
|
||||
|
Total finance lease cost, net
|
$
|
1,838
|
|
|
$
|
1,032
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2020
|
|
2019
|
||||
|
|
|
|
|
||||
|
Supplemental Cash Flows Information
|
|
|
|
||||
|
|
|
|
|
||||
|
Cash paid for amounts included in the measurement of lease liabilities:
|
|
|
|
||||
|
Operating cash flows from operating leases
|
$
|
1,547
|
|
|
$
|
1,034
|
|
|
Operating cash flows from finance leases
|
4
|
|
|
5
|
|
||
|
Financing cash flows from finance leases
|
26
|
|
|
25
|
|
||
|
|
|
|
|
||||
|
Right-of-use assets obtained in exchange for lease liabilities:
|
|
|
|
||||
|
Operating leases
|
4,745
|
|
|
8,855
|
|
||
|
|
|
|
|
||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2020
|
|
2019
|
||||
|
|
|
|
|
||||
|
Weighted Average Remaining Lease Term
|
|
|
|
||||
|
|
|
|
|
||||
|
Operating leases
|
7.33 years
|
|
|
4.30 years
|
|
||
|
Finance leases
|
4.42 years
|
|
|
5.25 years
|
|
||
|
|
|
|
|
||||
|
Weighted Average Discount Rate
|
|
|
|
||||
|
|
|
|
|
||||
|
Operating leases
|
6.10
|
%
|
|
6.13
|
%
|
||
|
Finance leases
|
3.00
|
%
|
|
3.00
|
%
|
||
|
March 31, 2020
|
Operating Leases
|
|
Finance Leases
|
||||
|
2020 (excluding the three months ended March 31, 2020)
|
$
|
3,227
|
|
|
$
|
89
|
|
|
2021
|
3,745
|
|
|
119
|
|
||
|
2022
|
2,970
|
|
|
119
|
|
||
|
2023
|
2,724
|
|
|
119
|
|
||
|
2024
|
2,340
|
|
|
79
|
|
||
|
Thereafter
|
8,484
|
|
|
—
|
|
||
|
|
|
|
|
||||
|
Total future minimum lease payments
|
23,490
|
|
|
525
|
|
||
|
Less: imputed interest
|
4,788
|
|
|
33
|
|
||
|
Total lease liabilities
|
18,702
|
|
|
492
|
|
||
|
Less: current portion
|
3,119
|
|
|
102
|
|
||
|
Long-term lease liabilities
|
$
|
15,583
|
|
|
$
|
390
|
|
|
17.
|
Subsequent Events
|
|
|
For the Three Months Ended
|
|
|
|
|
|||||||||
|
|
March 31, 2020
|
|
March 31, 2019
|
|
$ Change
|
|
%
Change
|
|||||||
|
Revenue
|
|
|
|
|
|
|
|
|||||||
|
Capitation, net
|
$
|
140,421
|
|
|
$
|
71,517
|
|
|
$
|
68,904
|
|
|
96
|
%
|
|
Risk pool settlements and incentives
|
11,236
|
|
|
10,094
|
|
|
1,142
|
|
|
11
|
%
|
|||
|
Management fee income
|
8,815
|
|
|
8,997
|
|
|
(182
|
)
|
|
(2
|
)%
|
|||
|
Fee-for-services, net
|
3,427
|
|
|
4,081
|
|
|
(654
|
)
|
|
(16
|
)%
|
|||
|
Other income
|
1,206
|
|
|
1,069
|
|
|
137
|
|
|
13
|
%
|
|||
|
Total revenue
|
165,105
|
|
|
95,758
|
|
|
69,347
|
|
|
72
|
%
|
|||
|
Operating expenses
|
|
|
|
|
|
|
|
|||||||
|
Cost of services
|
144,204
|
|
|
83,432
|
|
|
60,772
|
|
|
73
|
%
|
|||
|
General and administrative expenses
|
11,834
|
|
|
10,264
|
|
|
1,570
|
|
|
15
|
%
|
|||
|
Depreciation and amortization
|
4,702
|
|
|
4,418
|
|
|
284
|
|
|
6
|
%
|
|||
|
Provision for doubtful accounts
|
—
|
|
|
951
|
|
|
(951
|
)
|
|
(100
|
)%
|
|||
|
Total expenses
|
160,740
|
|
|
99,065
|
|
|
61,675
|
|
|
62
|
%
|
|||
|
Income (loss) from operations
|
4,365
|
|
|
(3,307
|
)
|
|
7,672
|
|
|
(232
|
)%
|
|||
|
Other income (expense)
|
|
|
|
|
|
|
|
|||||||
|
Income (loss) from equity method investments
|
2,054
|
|
|
(850
|
)
|
|
2,904
|
|
|
(342
|
)%
|
|||
|
Interest expense
|
(2,868
|
)
|
|
(211
|
)
|
|
(2,657
|
)
|
|
1259
|
%
|
|||
|
Interest income
|
929
|
|
|
323
|
|
|
606
|
|
|
188
|
%
|
|||
|
Other income
|
102
|
|
|
187
|
|
|
(85
|
)
|
|
(45
|
)%
|
|||
|
Total other income (expense), net
|
217
|
|
|
(551
|
)
|
|
768
|
|
|
(139
|
)%
|
|||
|
Income (loss) before provision for (benefit from) income taxes
|
4,582
|
|
|
(3,858
|
)
|
|
8,440
|
|
|
(219
|
)%
|
|||
|
Provision for (benefit from) income taxes
|
1,595
|
|
|
(1,408
|
)
|
|
3,003
|
|
|
(213
|
)%
|
|||
|
Net income (loss)
|
$
|
2,987
|
|
|
$
|
(2,450
|
)
|
|
$
|
5,437
|
|
|
(222
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net loss attributable to noncontrolling interests
|
(1,065
|
)
|
|
(2,590
|
)
|
|
1,525
|
|
|
(59
|
)%
|
|||
|
Net income attributable to Apollo Medical Holdings, Inc.
|
$
|
4,052
|
|
|
$
|
140
|
|
|
$
|
3,912
|
|
|
2794
|
%
|
|
•
|
Maintaining total revenue of between $665.0 million and $675.0 million,
|
|
•
|
Adjusting net income from a range of $20.0 million and $30.0 million (disclosed on March 12, 2020) to a range of $100.0 million and $110.0 million, the increase is primarily driven by the sale of UCI to Bright as disclosed above,
|
|
•
|
Adjusting EBITDA from a range of $55.0 million and $67.0 million (disclosed on March 12, 2020) to a range of $155.0 million and $167.0 million, the increase is primarily driven by the sale of UCI to Bright as disclosed above, and
|
|
•
|
Maintaining adjusted EBITDA of between $75.0 million and $90.0 million.
|
|
Guidance Reconciliation of Net Income to EBITDA and Adjusted EBITDA (in thousands)
|
||||||||
|
|
|
Year Ending
|
||||||
|
|
|
December 31, 2020
|
||||||
|
|
|
|
||||||
|
|
|
Low
|
|
High
|
||||
|
Net income
(1)
|
|
$
|
100,000
|
|
|
$
|
110,000
|
|
|
Depreciation and amortization
|
|
18,000
|
|
|
20,000
|
|
||
|
Provision for income taxes
|
|
30,000
|
|
|
31,000
|
|
||
|
Interest expense
|
|
8,000
|
|
|
9,000
|
|
||
|
Interest income
|
|
(1,000
|
)
|
|
(3,000
|
)
|
||
|
EBITDA
(1)
|
|
155,000
|
|
|
167,000
|
|
||
|
|
|
|
|
|
||||
|
Income from equity method investments
(2)
|
|
(95,000
|
)
|
|
(94,000
|
)
|
||
|
EBITDA adjustment for recently acquired IPAs
|
|
15,000
|
|
|
17,000
|
|
||
|
Adjusted EBITDA
|
|
$75,000
|
|
$90,000
|
||||
|
|
March 31, 2020
|
||
|
|
|
||
|
Term loan A
|
$
|
185,250
|
|
|
Revolver loan
|
60,000
|
|
|
|
Total debt
|
245,250
|
|
|
|
|
|
||
|
Less: Current portion of debt
|
(9,500
|
)
|
|
|
Less: Unamortized financing costs
|
(5,645
|
)
|
|
|
|
|
||
|
Long-term debt
|
$
|
230,105
|
|
|
|
Amount
|
||
|
2020 (excluding the three months ended March 31, 2020)
|
$
|
7,125
|
|
|
2021
|
10,688
|
|
|
|
2022
|
14,250
|
|
|
|
2023
|
15,437
|
|
|
|
2024
|
197,750
|
|
|
|
|
|
||
|
Total
|
$
|
245,250
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2020
|
|||||||||||||||||
|
Entity
|
|
Facility
|
|
Interest
rate
per Annum
|
|
Maximum
Balance
During
Period
|
|
Ending
Balance
|
|
Principal Paid
During Period
|
|
Interest
Paid
During
Period
|
|||||||||||
|
AMH
|
|
$
|
10,000
|
|
|
10
|
%
|
|
$
|
5,996
|
|
|
$
|
5,996
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Apollo Care Connect
|
|
1,000
|
|
|
10
|
%
|
|
1,283
|
|
|
1,283
|
|
|
—
|
|
|
—
|
|
|||||
|
MMG
|
|
3,000
|
|
|
10
|
%
|
|
3,482
|
|
|
3,482
|
|
|
—
|
|
|
—
|
|
|||||
|
AKM
|
|
5,000
|
|
|
10
|
%
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
SCHC
|
|
5,000
|
|
|
10
|
%
|
|
4,865
|
|
|
4,865
|
|
|
—
|
|
|
—
|
|
|||||
|
BAHA
|
|
250
|
|
|
10
|
%
|
|
4,066
|
|
|
4,066
|
|
|
—
|
|
|
—
|
|
|||||
|
|
|
$
|
24,250
|
|
|
|
|
$
|
19,692
|
|
|
$
|
19,692
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Exhibit
No.
|
|
Description
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
2.4
†
|
|
Stock purchase agreement dated March 15, 2019
(incorporated herein by reference to Exhibit 2.4 to the Company’s Quarterly Report on Form 10-Q filed on May 10, 2019).
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
10.1
*†
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase
|
|
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
|
*
|
|
Filed herewith.
|
|
|
|
|
|
**
|
|
Furnished herewith
|
|
|
|
|
|
†
|
|
The schedules and exhibits thereof have been omitted pursuant to Item 601(b)(2) of Regulation S-K. A copy of any omitted schedule or exhibit will be furnished to the SEC upon request.
|
|
|
APOLLO MEDICAL HOLDINGS, INC.
|
|
|
|
|
|
|
Dated: May 29, 2020
|
By:
|
/s/ Kenneth Sim
|
|
|
|
Kenneth Sim, M.D.
Executive Chairman & Co-Chief Executive Officer
(Principal Executive Officer)
|
|
|
|
|
|
Dated: May 29, 2020
|
By:
|
/s/ Thomas Lam
|
|
|
|
Thomas Lam, M.D., M.P.H.
Co-Chief Executive Officer & President
(Principal Executive Officer)
|
|
|
|
|
|
Dated: May 29, 2020
|
By:
|
/s/ Eric Chin
|
|
|
|
Eric Chin
Chief Financial Officer and Interim Co-Chief Operating Officer
(Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|