−Removed: Financial Statements and Supplementary Data.
+Added: Financial Statements and Supplementary
and Subsidiaries
2 unchanged sentences
Consolidated Balance Sheets as of December 31, 2022 and 2021 F-3 - F-4
−Removed: Consolidated Statements of Operations and Comprehensive Income (Loss) for the Years Ended December 31, 2021 and 2020 F-5
+Added: Consolidated Statements of Operations and Comprehensive Income for the Years Ended December 31, 2022 and 2021 F-5
Consolidated Statements of Changes in Stockholders’ Equity for the Years Ended December 31, 2022 and 2021 F-6
5 unchanged sentences
New York, New York
−Removed: Opinion on the Consolidated
−Removed: Financial Statements
−Removed: We have audited the accompanying
−Removed: consolidated balance sheets of DocGo Inc.
−Removed: and Subsidiaries (the “Company” and formerly known as Ambulnz, Inc.
−Removed: and Subsidiaries)
−Removed: as of December 31, 2021 and 2020, the related consolidated statements of operations and comprehensive income (loss), changes in stockholders’
−Removed: equity, and cash flows for the years then ended (collectively referred to as the “consolidated financial statements”).
−Removed: our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company at
−Removed: December 31, 2021 and 2020, and the results of its operations and comprehensive income (loss) and its cash flows for the years then ended ,
−Removed: in conformity with accounting principles generally accepted in the United States of America.
+Added: Opinion on the Consolidated Financial Statements
+Added: We have audited the accompanying consolidated
+Added: balance sheets of DocGo, Inc.
+Added: and Subsidiaries (the “Company”) as of December 31, 2022 and 2021, the related consolidated
+Added: statements of operations and comprehensive income, changes in stockholders’ equity, and cash flows for the years then ended (collectively
+Added: referred to as the “consolidated financial statements”).
+Added: In our opinion, the consolidated financial statements present fairly,
+Added: in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and
+Added: comprehensive income (loss) and its cash flows for the years then ended , in conformity with accounting principles generally accepted
+Added: in the United States of America.
Basis for Opinion
−Removed: These consolidated financial
−Removed: statements are the responsibility of the Company’s management.
−Removed: Our responsibility is to express an opinion on the Company’s
−Removed: consolidated financial statements based on our audits.
−Removed: We are a public accounting firm registered with the Public Company Accounting Oversight
−Removed: Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
−Removed: federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
+Added: These consolidated financial statements are the
+Added: responsibility of the Company’s management.
+Added: Our responsibility is to express an opinion on the Company’s consolidated financial
+Added: statements based on our audits.
+Added: We are a public accounting firm registered with the Public Company Accounting Oversight Board (United
+Added: States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S.
+Added: federal securities
+Added: laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
18 unchanged sentences
/s/ Urish Popeck & Co., LLC
−Removed: We have served as the Company’s auditor
+Added: We have served as the Company’s auditor since
Pittsburgh, PA
2 unchanged sentences
CONSOLIDATED BALANCE SHEETS
−Removed: Years Ended December 31,
Current assets:
1 unchanged sentence
$ 157,335,323
−Removed: Accounts receivable, net of allowance of $ 7,377,389 and $ 3,193,048 as of December 31, 2021 and 2020, respectively
+Added: $ 175,537,221
+Added: Accounts receivable, net of allowance of $ 7,818,702 and $ 7,377,389 as of December 31, 2022 and December 31, 2021, respectively
Prepaid expenses and other current assets
+Added: Assets held for sale
Total current assets
5 unchanged sentences
Equity method investment
+Added: Deferred tax assets
$ 393,277,628
7 unchanged sentences
Due to seller
+Added: Contingent consideration
Operating lease liability, current
+Added: Liabilities held for sale
Finance lease liability, current
5 unchanged sentences
Total liabilities
−Removed: Commitments and Contingencies
−Removed: The accompanying notes are an integral part of
−Removed: these Consolidated Financial statements
+Added: The accompanying notes are an integral part of these Consolidated Financial
and Subsidiaries
−Removed: CONSOLIDATED BALANCE SHEETS (CONTINUED)
−Removed: Years Ended December 31,
+Added: CONSOLIDATED BALANCE SHEETS
+Added: Commitments and contingencies
STOCKHOLDERS’ EQUITY:
Class A common stock ($ 0.0001 par value;
−Removed: 500,000,000 and no par value 125,482,677 shares authorized as of December 31, 2021 and 2020, respectively;
−Removed: 100,133,953 and 76,489,205 shares issued and outstanding as of December 31, 2021 and 2020, respectively)
+Added: 500,000,000 shares authorized as of December 31, 2022 and December 31,2021;
+Added: 102,411,162 and 100,133,953 shares issued and outstanding as of December 31, 2022 and December 31,2021, respectively)
Additional paid-in-capital
2 unchanged sentences
( 63,556,714 )
−Removed: Accumulated other comprehensive loss
+Added: Accumulated other comprehensive income/(loss)
Total stockholders’ equity attributable to DocGo Inc.
9 unchanged sentences
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE
−Removed: INCOME (LOSS)
Years Ended December 31
$ 440,515,746
−Removed: Cost of revenues (exclusive of depreciation and amortization, which is shown
−Removed: separately below)
+Added: $ 318,718,580
+Added: Cost of revenues (exclusive of depreciation and amortization, which is shown separately below)
Operating expenses:
5 unchanged sentences
Total expenses
−Removed: Income (loss) from operations
−Removed: ( 14,757,683 )
+Added: Income from operations
Other income (expenses):
Interest income (expense), net
−Removed: Gain from PPP loan forgiveness
−Removed: Gain (loss) on disposal of fixed assets
Gain on remeasurement of warrant liabilities
−Removed: Loss on initial equity method investment
−Removed: Other income (loss)
−Removed: Total other income (expense)
−Removed: Net income (loss) before income tax benefit (expense)
−Removed: ( 14,631,769 )
−Removed: Income tax expense
−Removed: Net income (loss)
+Added: Gain (loss) on equity method investment
+Added: Gain on remeasurement of finance leases
+Added: Gain on bargain purchase
+Added: Gain from PPP loan forgiveness
+Added: Loss on disposal of fixed assets
+Added: Goodwill impairment
( 2,921,958 )
+Added: Other expenses
+Added: Total other income
+Added: Net income before income tax benefit (expense)
+Added: Benefit (provision) for income tax
Net loss attributable to noncontrolling interests
( 3,841,285 )
−Removed: Net income (loss) attributable to stockholders of DocGo Inc.
−Removed: and Subsidiaries
( 4,564,270 )
−Removed: Other comprehensive income (loss)
+Added: Net income attributable to stockholders of DocGo Inc.
+Added: and Subsidiaries
+Added: Other comprehensive income
Foreign currency translation adjustment
−Removed: Total comprehensive gain (loss)
−Removed: $ ( 14,163,599 )
−Removed: Net income (loss) per share attributable to DocGo Inc.
−Removed: and Subsidiaries - Basic
+Added: Total comprehensive income
+Added: Net income per share attributable to DocGo Inc.
+Added: and Subsidiaries –
Weighted-average shares outstanding – Basic
−Removed: Net income (loss) per share attributable to DocGo Inc.
+Added: Net income per share attributable to DocGo Inc.
and Subsidiaries – Diluted
4 unchanged sentences
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’
−Removed: Series A Preferred Stock
+Added: Preferred Stock
Comprehensive
1 unchanged sentence
Stockholders’
−Removed: Paid-in-Capital
−Removed: Balance - January 1, 2020
−Removed: $ 141,659,780
−Removed: $ ( 72,940,528 )
−Removed: $ ( 244,884 )
−Removed: Noncontrolling interests
−Removed: Stock based compensation
−Removed: Foreign currency translation
−Removed: Net income attributable to Noncontrolling interests
−Removed: Net loss attributable to stockholders of DocGo Inc.
−Removed: and Subsidiaries
−Removed: ( 14,359,944 )
−Removed: ( 14,359,944 )
−Removed: Balance - December 31, 2020
−Removed: $ 142,346,852
−Removed: $ ( 87,300,472 )
−Removed: Effect of reverse acquisition
−Removed: Conversion of share due to merger recapitalization
−Removed: ( 18,099,548 )
−Removed: ( 22,900,719 )
−Removed: ( 35,488,938 )
−Removed: Effect of reverse acquisition
−Removed: ( 87,300,472 )
−Removed: Share issued for services
−Removed: Exercise of cashless warrants
+Added: – December 31, 2020
+Added: of reverse acquisition
+Added: of share due to merger recapitalization
+Added: of reverse acquisition
+Added: issued for services
+Added: of cashless warrants
Issuance of shares net redemption and issuance costs of $ 9,566,304
PIPE, net of issuance costs of $ 10,396,554
−Removed: Exercise of stock options
−Removed: Stock based compensation
−Removed: Fair value of Warrants from reverse acquisition
−Removed: ( 18,717,998 )
−Removed: ( 18,717,998 )
+Added: of stock options
+Added: based compensation
+Added: value of Warrants from reverse acquisition
Shares purchase (Note 4)
−Removed: Sponsor Earnout shares
−Removed: Noncontrolling interest contribution
−Removed: Foreign currency translation
−Removed: Net loss attributable to Noncontrolling interests
−Removed: ( 4,564,270 )
−Removed: ( 4,564,270 )
−Removed: Net income attributable to stockholders of DocGo Inc.
+Added: Earnout shares
+Added: Noncontrolling
+Added: interest contribution
+Added: currency translation
+Added: loss attributable to Noncontrolling interests
+Added: income attributable to stockholders of DocGo Inc.
and Subsidiaries
−Removed: Balance - December 31, 2021
−Removed: $ 283,161,216
−Removed: $ ( 63,556,714 )
−Removed: $ 227,057,024
+Added: – December 31, 2021
+Added: Noncontrolling
+Added: interest contribution
+Added: stock repurchased
+Added: of stock options
+Added: exercise of options
+Added: based compensation
+Added: warrants conversion
+Added: loss attributable to Noncontrolling interests
+Added: currency translation
+Added: income attributable to stockholders of DocGo Inc.
+Added: and Subsidiaries
+Added: – December 31, 2022
The accompanying notes are an integral part of
4 unchanged sentences
CASH FLOWS FROM OPERATING ACTIVITIES:
−Removed: Net Income (loss)
−Removed: $ ( 14,799,212 )
Adjustments to reconcile net income to net cash provided by operating activities:
2 unchanged sentences
Amortization of finance lease right-of-use assets
−Removed: Loss (Gain) on disposal of assets
−Removed: Loss from equity method investment
+Added: Loss on disposal of assets
+Added: Deferred tax asset
+Added: ( 9,957,967 )
Gain from PPP loan forgiveness
+Added: (Loss) gain on equity method investment
Bad debt expense
Stock based compensation
−Removed: Due to seller write off
+Added: Gain on remeasurement of finance leases
+Added: ( 1,388,273 )
Gain on remeasurement of warrant liabilities
( 1,127,388 )
+Added: ( 5,199,496 )
+Added: Gain on bargain purchase
+Added: ( 1,593,612 )
+Added: Goodwill impairment
Changes in operating assets and liabilities:
2 unchanged sentences
( 57,996,613 )
+Added: Cash held for sale
Prepaid expenses and other current assets
( 4,181,035 )
+Added: ( 2,490,564 )
Accounts payable
Accrued liabilities
−Removed: Net cash used in operating activities
( 5,964,064 )
+Added: Net cash provided by (used in) operating activities
( 1,947,420 )
3 unchanged sentences
( 4,808,409 )
−Removed: Proceeds from disposal of property and equipment
Acquisition of intangibles
3 unchanged sentences
( 32,953,179 )
+Added: ( 1,300,000 )
+Added: Proceeds from disposal of property and equipment
Acquisition of leased assets
4 unchanged sentences
CASH FLOWS FROM FINANCING ACTIVITIES:
−Removed: Proceeds from revolving credit line
−Removed: Repayments of revolving credit line
+Added: Proceeds from revolving line of credit
+Added: Repayments of revolving line of credit
( 8,000,000 )
+Added: Proceeds from FMC loan
+Added: Repayments of FMC loan
+Added: ( 1,000,000 )
Repayments of notes payable
Due to seller
+Added: ( 2,535,521 )
Noncontrolling interest contributions
−Removed: Acquisition of UK Ltd remaining 20% shares
Proceeds from exercise of stock options
−Removed: Issuance costs related to merger recapitalization
+Added: Acquisition of U.K.
+Added: Ltd remaining 20% shares
+Added: Common stock repurchased
( 3,731,712 )
−Removed: Proceeds from issuance of Class A common stock, net of transaction cost
Payments on obligations under finance lease
1 unchanged sentence
( 2,216,309 )
−Removed: Net cash provided by (used in) financing activities
+Added: Issuance costs related to merger recapitalization
+Added: ( 19,961,460 )
+Added: Proceeds from issuance of Class A common stock, net of transaction cost
+Added: Net cash (used in) provided by financing activities
+Added: ( 6,179,818 )
Effect of exchange rate changes on cash and cash equivalents
−Removed: Net increase (decrease) in cash and restricted cash
+Added: Net increase in cash and restricted cash
( 14,996,656 )
2 unchanged sentences
$ 164,109,074
+Added: $ 179,105,730
The accompanying notes are an integral part of
9 unchanged sentences
Fixed assets acquired in exchange for notes payable
−Removed: Due to Seller non cash
Gain from PPP loan forgiveness
+Added: Due to Seller non cash
Reconciliation of cash and restricted cash
$ 157,335,323
+Added: $ 175,537,221
Restricted Cash
−Removed: Total cash and restricted cash shown in statement of cash flows
+Added: Total cash and restricted cash shown in Consolidated Statements of Cash Flows
$ 164,109,074
+Added: $ 179,105,730
Non-cash investing activities Acquisition of business funded by acquisition payable
29 unchanged sentences
from its initial public offering, net of DocGo’s transaction costs and underwriters’ fees of $ 9.6 million, and $ 114.6 million
−Removed: of cash in connection with the PIPE Financing, net of transaction fees of $ 10.4 million.
−Removed: These transaction costs consisted of banking,
−Removed: legal, and other professional fees which were recorded as a reduction to additional paid-in capital.
+Added: of cash in connection with the concurrent PIPE private placement of shares of common stock to certain investors at a price of $ 10.00 per
+Added: share (the “PIPE Financing), net of $ 10.4 million in transaction costs.
+Added: These transaction costs consisted of banking, legal, and
+Added: other professional fees which were recorded as a reduction to additional paid-in capital.
and Subsidiaries (collectively, the
21 unchanged sentences
upon consolidation.
−Removed: Noncontrolling interests (“NCI”) on the consolidated statements of financial condition represents the
−Removed: portion of consolidated joint ventures and a variable interest entity in which the Company does not have direct equity ownership.
−Removed: and transactions between consolidated entities have been eliminated.
−Removed: Certain amounts in the prior years’ consolidated statements
−Removed: of changes in stockholders’ equity and statements of cash flows have been reclassified to conform to the current year presentation.
+Added: Noncontrolling interests (“NCI”) on the Consolidated Balance Sheets represents the portion of consolidated
+Added: joint ventures and a variable interest entity in which the Company does not have direct equity ownership.
+Added: Accounts and transactions between
+Added: consolidated entities have been eliminated.
and Subsidiaries
18 unchanged sentences
The accompanying Consolidated Financial Statements
−Removed: include the accounts of DocGo Inc and its subsidiaries.
+Added: include the accounts of DocGo Inc.
+Added: and its subsidiaries.
All significant intercompany transactions and balances have been eliminated in
11 unchanged sentences
the power and rights to control all activities of MD1 and funds and absorbs all losses of the VIE and appropriately consolidates MD1.
−Removed: Total revenue for the VIE amounted to $ 477,654 as of December 31, 2021.
+Added: Total revenue for the VIE amounted to $ 2,857,463
+Added: as of December 31, 2022.
Net loss for the VIE was $ 373,456 as of December 31, 2022.
−Removed: The VIE’s total assets, all of which were current, amounted to $ 481,338
−Removed: on December 31, 2021.
+Added: The VIE’s total assets, all of which were current,
+Added: amounted to $ 610,553 on December 31, 2022.
Total liabilities, all of which were current for the VIE, was $ 320,424 on December 31, 2022.
−Removed: The VIE’s total
−Removed: stockholders’ deficit was $ 425,106 on December 31, 2021.
−Removed: The Company made payments of $ 1,746,736 and $ 298,404 to MD1 and its affiliates
−Removed: during the years ended December 31, 2021 and 2020, respectively.
+Added: The VIE’s total stockholders’ deficit was $ 290,130 on December 31, 2022.
+Added: The Company made payments of $ 3,018,119 and
+Added: $ 1,746,736 to MD1 and its affiliates during the years ended December 31, 2022 and 2021, respectively.
Foreign Currency
−Removed: Assets and liabilities of non-U.S.
−Removed: that operate in a local currency environment, where that local currency is the functional currency, are translated to U.S.
−Removed: exchange rates in effect at the balance sheet date, with the resulting translation adjustments directly recorded to a separate component
−Removed: of accumulated other comprehensive income.
−Removed: Income and expense accounts are translated at average exchange rates during the year.
−Removed: Remeasurement
−Removed: adjustments are recorded in other income (loss), net.
−Removed: The effect of foreign currency exchange rates on cash and cash equivalents was not
−Removed: material for any of the fiscal years presented.
+Added: The Company’s functional currency is the
+Added: The functional currency of our foreign operation is the respective local currency.
+Added: Assets and liabilities of foreign operations
+Added: denominated in local currencies are translated at the spot rate in effect at the applicable reporting date, except for equity accounts
+Added: which are translated at historical rates.
+Added: The Consolidated Statements of Operations and Comprehensive Income are translated at the weighted
+Added: average rate of exchange during the applicable period.
+Added: The resulting unrealized cumulative translation adjustment for the year of 2022
+Added: was $ 773,707 .
+Added: For the same period of 2021, it was not material to the financial statements.
Use of Estimates
3 unchanged sentences
significant estimates in the Company’s financial statements relate to revenue recognition related to the allowance for doubtful
−Removed: accounts, stock options and stock based compensation, calculations related to the incremental borrowing rate for the Company’s lease agreements,
−Removed: estimates related to ongoing lease terms, software development costs, impairment of long-lived assets, goodwill and indefinite-lived intangible
−Removed: assets, business combinations, reserve for losses within the Company’s insurance deductible, income taxes, and deferred income tax.
+Added: accounts, stock based compensation, calculations related to the incremental borrowing rate for the Company’s lease agreements, estimates
+Added: related to ongoing lease terms, software development costs, impairment of long-lived assets, goodwill and indefinite-lived intangible
+Added: assets, business combinations, reserve for losses within the Company’s insurance deductibles, income taxes, and deferred income
These estimates and assumptions are based on current facts, historical experience and various other factors believed to be reasonable
1 unchanged sentence
and the recording of expenses that are not readily apparent from other sources.
−Removed: and Subsidiaries
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Actual results may differ materially and adversely
12 unchanged sentences
with off-balance sheet risk of loss.
+Added: and Subsidiaries
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Major Customers
−Removed: The Company has one customer that accounted for
−Removed: approximately 23 % of revenue and 26 % of net accounts receivable, and one customer that accounted for 26 % of revenues and 24 % of net accounts
−Removed: receivable for the year ended December 31, 2021.
−Removed: In 2020, no single customer accounted for more than 10 % of revenue or net accounts receivable.
−Removed: The Company expects to maintain its relationship with these customers.
−Removed: The Company has one vendor that accounted for
−Removed: approximately 11 % of cost of sales for the years ended December 31, 2021 and 2020.
−Removed: The Company expects to maintain this relationship with
−Removed: the vendor and believe the services provided from this vendor are available from alternatives sources.
+Added: The Company had one customer that accounted for
+Added: approximately 35 % of sales and 45 % of net accounts receivable, for the year ended December 31, 2022.
+Added: The Company had one customer that accounted for
+Added: approximately 23 % of revenues and 26 % of net accounts receivable, and another customer that accounted for 26 % of revenues and 24 % of net
+Added: accounts receivable for the year ended December 31, 2021.
+Added: The Company had one vendor that accounted for
+Added: approximately 12 % of total cost for the year ended December 31, 2022.
+Added: The Company expects to maintain this relationship with the vendor
+Added: and believe the services provided from this vendor are available from alternatives sources.
+Added: The Company had one vendor that accounted for approximately 11 % of
+Added: total cost for the years ended December 31, 2021.
Emerging Growth Company
19 unchanged sentences
differences in accounting standards used.
+Added: Cash and Cash Equivalents
+Added: Cash and cash equivalents include all highly liquid
+Added: investments with an original maturity of three months or less.
+Added: The Company maintains its cash and cash equivalents with financial institutions
+Added: in the United States.
+Added: The accounts at financial institutions in the United States are insured by the Federal Deposit Insurance Corporation
+Added: (“FDIC”) and are in excess of FDIC limits.
+Added: The Company had cash balances of approximately $ 8,125,966 and $ 803,000 with foreign
+Added: financial institutions on December 31, 2022 and 2021, respectively.
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: and Cash Equivalents
−Removed: and cash equivalents include all highly liquid investments with an original maturity of three months or less.
−Removed: The Company maintains its
−Removed: cash and cash equivalents with financial institutions in the United States.
−Removed: The accounts at financial institutions in the United States
−Removed: are insured by the Federal Deposit Insurance Corporation (“FDIC”) and are in excess of FDIC limits.
−Removed: The Company had cash balances
−Removed: of approximately $ 803,000 and $ 323,000 with foreign financial institutions on December 31, 2021 and 2020, respectively.
−Removed: and cash equivalents subject to contractual restrictions and not readily available are classified as restricted cash in the consolidated
−Removed: balance sheets.
−Removed: Restricted cash is classified as either a current or non-current asset depending on the restriction period.
−Removed: is required to pledge or otherwise restrict a portion of cash and cash equivalents as collateral for the line of credit, transportation
−Removed: equipment leases and a standby letter of credit as required by its insurance carrier (see Notes 8 and 14).
−Removed: Value of Financial Instruments
−Removed: 820, Fair Value Measurements , provides guidance on the development and disclosure of fair value measurements.
−Removed: Under this accounting
−Removed: guidance, fair value is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer
−Removed: a liability in an orderly transaction between market participants at the measurement date.
−Removed: As such, fair value is a market-based measurement
−Removed: that should be determined based on assumptions that market participants would use in pricing an asset or a liability.
−Removed: accounting guidance classifies fair value measurements in one of the following three categories for disclosure purposes:
−Removed: prices in active markets for identical assets or liabilities.
−Removed: other than Level 1 prices for similar assets or liabilities that are directly or indirectly
−Removed: observable in the marketplace.
−Removed: inputs which are supported by little or no market activity and values determined using pricing
−Removed: models, discounted cash flow methodologies, or similar techniques, as well as instruments
−Removed: for which the determination of fair value requires significant judgment or estimation.
−Removed: value measurements discussed herein are based upon certain market assumptions and pertinent information available to management as of
−Removed: December 31, 2021 and December 31, 2020.
−Removed: For certain financial instruments, including cash and cash equivalents, accounts receivable,
−Removed: prepaid expenses and other current assets, restricted cash, accounts payable and accrued expenses, and due to seller, the carrying amounts
−Removed: approximate their fair values as it is short term in nature.
−Removed: The notes payable are presented at their carrying value, which based on
−Removed: borrowing rates currently available to the Company for loans with similar terms, approximates its fair values.
−Removed: Company contracts with hospitals, healthcare facilities, businesses, State and local Government entities, and insurance providers to
−Removed: transport patients and to provide Mobile Health services at specified rates.
−Removed: Accounts receivable consist of billings for transportation
−Removed: and healthcare services provided to patients.
−Removed: The billings will either be paid or settled on the patient’s behalf by health insurance
−Removed: providers, managed care organizations, treatment facilities, government sponsored programs, businesses or patients directly.
−Removed: receivable are net of insurance provider contractual allowances which are estimated at the time of billing based on contractual terms
−Removed: or other arrangements.
−Removed: Accounts receivables are periodically evaluated for collectability based on past credit history with payors and
−Removed: their current financial condition.
−Removed: Changes in the estimated collectability of account receivable are recorded in the results of operations
−Removed: for the period in which the estimate is revised.
−Removed: Accounts receivable deemed uncollectible are offset against the allowance for uncollectible
−Removed: The Company generally does not require collateral for accounts receivables.
+Added: Restricted Cash
+Added: Cash and cash equivalents subject to contractual restrictions
+Added: and not readily available are classified as restricted cash in the Consolidated Balance Sheets.
+Added: Restricted cash is classified as either
+Added: a current or non-current asset depending on the restriction period.
+Added: The Company is required to pledge or otherwise restrict a portion
+Added: of cash and cash equivalents as collateral for self-insurance exposures, transportation equipment leases and a standby letter of credit
+Added: as required by its insurance carrier (see Notes 9 and 15).
+Added: The Company utilizes a combination of insurance
+Added: and self-insurance programs, including a wholly-owned captive insurance entity, to provide for the potential liabilities for certain risks,
+Added: including workers’ compensation, automobile liability, general liability and professional liability.
+Added: Liabilities associated with
+Added: the risks that are retained by the Company within its high deductible limits are not discounted and are estimated, in part, by considering
+Added: claims experience, exposure and severity factors and other actuarial assumptions.
+Added: The Company has commercial insurance in place for catastrophic
+Added: claims above its deductible limits.
+Added: ARM Insurance, Inc.
+Added: a Vermont-based wholly-owned
+Added: captive insurance subsidiary of the Company, charges the operating subsidiaries premiums to insure the retained workers’ compensation,
+Added: automobile liability, general liability and professional liability exposures.
+Added: Pursuant to Vermont insurance regulations, ARM Insurance,
+Added: maintains certain levels of cash and cash equivalents related to its self-insurance exposures.
+Added: The Company also maintains certain cash balances related to its
+Added: insurance programs, which are held in a self-depleting trust and restricted as to withdrawal or use by the Company other than to pay or
+Added: settle self-insured claims and costs.
+Added: These amounts are reflected in “Restricted cash” in the accompanying Consolidated Balance
+Added: Fair Value of Financial Instruments
+Added: ASC 820, Fair Value Measurements , provides
+Added: guidance on the development and disclosure of fair value measurements.
+Added: Under this accounting guidance, fair value is defined as an exit
+Added: price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between
+Added: market participants at the measurement date.
+Added: As such, fair value is a market-based measurement that should be determined based on assumptions
+Added: that market participants would use in pricing an asset or a liability.
+Added: The accounting guidance classifies fair value
+Added: measurements in one of the following three categories for disclosure purposes:
+Added: Quoted prices in active markets for identical assets or liabilities.
+Added: Inputs other than Level 1 prices for similar assets or liabilities that are directly or indirectly observable in the marketplace.
+Added: Unobservable inputs which are supported by little or no market activity and values determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation.
+Added: Fair value measurements discussed herein are based
+Added: upon certain market assumptions and pertinent information available to management as of December 31, 2022 and December 31, 2021.
+Added: For certain financial instruments, including cash and cash equivalents, accounts receivable, prepaid expenses and other current assets,
+Added: restricted cash, accounts payable and accrued expenses, and due to seller, the carrying amounts approximate their fair values as it is
+Added: short term in nature.
+Added: The notes payable are presented at their carrying value, which based on borrowing rates currently available to the
+Added: Company for loans with similar terms, approximates its fair values.
+Added: Level 3 instruments are valued based on unobservable inputs that
+Added: are supported by little or no market activity and reflect the Company’s own assumptions in measuring fair value.
+Added: Future changes
+Added: in fair value of the contingent financial milestone consideration, as a result of changes in significant inputs such as the discount rate
+Added: and estimated probabilities of financial milestone achievements, could have a material effect on the Consolidated Statement of Operations
+Added: and Consolidated Balance Sheets in the period of the change.
+Added: During the year ended December 31, 2022, the Company
+Added: recorded $ 4,000,000 Contingent consideration in connection with the Ryan Brothers Atkinson, LLC business acquisition, to be paid based
+Added: on the completion of certain performance obligations over a 24-month period.
+Added: In relation to the acquisition of Exceptional, the Company
+Added: also agreed to pay up to $ 2,000,000 upon meeting certain performance conditions within two years of the Closing Date.
+Added: The estimated Contingent
+Added: consideration amount for Exceptional was $ 1,080,000 as of December 31, 2022.
+Added: For Location Medical Services, LLC, the Company
+Added: also recorded $ 2,475,540 estimated Contingent consideration in relation to the acquisition to be paid upon LMS meeting certain performance
+Added: conditions in 2023.
+Added: For Government Medical Services, an amount of $ 3,000,000 is recorded as Contingent consideration to be paid upon GMS
+Added: meeting certain performance conditions within a year of the Closing Date (see Note 4).
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: and Equipment
−Removed: and equipment are stated at cost, net of accumulated depreciation and amortization.
−Removed: When an item is sold or retired, the costs and related
−Removed: accumulated depreciation or amortization are eliminated, and the resulting gain or loss, if any, is recorded in operating expenses in
−Removed: the consolidated statement of operations.
−Removed: The Company provides for depreciation and amortization using the straight-line method over
−Removed: the estimated useful lives of the respective assets.
+Added: Accounts Receivable
+Added: The Company contracts with hospitals, healthcare
+Added: facilities, businesses, State and local Government entities, and insurance providers to transport patients and to provide Mobile Health
+Added: services at specified rates.
+Added: Accounts receivable consist of billings for transportation and healthcare services provided to patients.
+Added: The billings will either be paid or settled on the patient’s behalf by health insurance providers, managed care organizations, treatment
+Added: facilities, government sponsored programs, businesses or patients directly.
+Added: Accounts receivable are net of insurance provider contractual
+Added: allowances which are estimated at the time of billing based on contractual terms or other arrangements.
+Added: Accounts receivables are periodically
+Added: evaluated for collectability based on past credit history with payors and their current financial condition.
+Added: Changes in the estimated
+Added: collectability of account receivable are recorded in the results of operations for the period in which the estimate is revised.
+Added: receivable deemed uncollectible are offset against the allowance for uncollectible accounts.
+Added: The Company generally does not require collateral
+Added: for accounts receivables.
+Added: Property and Equipment
+Added: Property and equipment are stated at cost, net
+Added: of accumulated depreciation and amortization.
+Added: When an item is sold or retired, the costs and related accumulated depreciation or amortization
+Added: are eliminated, and the resulting gain or loss, if any, is recorded in operating expenses in the Consolidated Statement of Operations.
+Added: The Company provides for depreciation and amortization using the straight-line method over the estimated useful lives of the respective
A summary of estimated useful lives is as follows:
−Removed: equipment and furniture
+Added: Asset Category
+Added: Estimated Useful Lives
+Added: Office equipment and furniture
+Added: Medical equipment
+Added: Leasehold improvements
Shorter of useful life of asset or lease term
−Removed: for repairs and maintenance are charged to expense as incurred.
−Removed: Expenditures that improve an asset or extend its estimated useful life
−Removed: are capitalized.
−Removed: Development Costs
−Removed: incurred during the preliminary project stage, maintenance costs and routine updates and enhancements of products are charged to expense
−Removed: The Company capitalizes software development costs intended for internal use in accordance with ASC 350-40, Internal-Use
−Removed: Costs incurred in developing the application of its software and costs incurred to upgrade or enhance product functionalities
−Removed: are capitalized when it is probable that the expenses would result in future economic benefits to the Company and the functionalities
−Removed: and enhancements are used for their intended purpose.
+Added: Expenditures for repairs and maintenance are charged
+Added: to expense as incurred.
+Added: Expenditures that improve an asset or extend its estimated useful life are capitalized.
+Added: Software Development Costs
+Added: Costs incurred during the preliminary project
+Added: stage, maintenance costs and routine updates and enhancements of products are charged to expense as incurred.
+Added: The Company capitalizes
+Added: software development costs intended for internal use in accordance with ASC 350-40, Internal-Use Software .
+Added: Costs incurred in developing
+Added: the application of its software and costs incurred to upgrade or enhance product functionalities are capitalized when it is probable that
+Added: the expenses would result in future economic benefits to the Company and the functionalities and enhancements are used for their intended
Capitalized software costs are amortized over its useful life.
−Removed: useful lives of software development activities are reviewed annually or whenever events or changes in circumstances indicate that intangible
−Removed: assets may be impaired and adjusted as appropriate to reflect upcoming development activities that may include significant upgrades or
−Removed: enhancements to the existing functionality.
−Removed: Company accounts for its business combinations under the provisions of ASC 805-10, Business Combinations (“ASC 805-10”),
−Removed: which requires that the acquisition method of accounting be used for all business combinations.
−Removed: Assets acquired and liabilities assumed,
−Removed: including NCI, are recorded at the date of acquisition at their respective fair values.
−Removed: ASC 805-10 also specifies criteria that intangible
−Removed: assets acquired in a business combination must meet to be recognized and reported apart from goodwill.
−Removed: represents the excess purchase price over the fair value of the tangible net assets and intangible assets acquired in a business combination.
−Removed: If the business combination provides for contingent consideration, the Company records the contingent consideration at fair value at
−Removed: the acquisition date and any changes in fair value after the acquisition date are accounted for as measurement-period adjustments.
−Removed: in fair value of contingent consideration resulting from events after the acquisition date, such as earn-outs, are recognized as follows:
−Removed: 1) if the contingent consideration is classified as equity, the contingent consideration is not re-measured and its subsequent settlement
−Removed: is accounted for within equity, or 2) if the contingent consideration is classified as a liability, the changes in fair value are recognized
−Removed: For transactions that are business combinations, the Company evaluates the existence of goodwill or a gain from a bargain
−Removed: The Company capitalizes acquisition-related costs and fees associated with asset acquisitions and immediately expenses acquisition-related
−Removed: costs and fees associated with business combinations.
−Removed: estimated fair value of net assets to be acquired, including the allocation of the fair value to identifiable assets and liabilities,
−Removed: is determined using established valuation techniques.
−Removed: Management uses assumptions on the basis of historical knowledge of the business
−Removed: and projected financial information of the target.
−Removed: These assumptions may vary based on future events, perceptions of different market
−Removed: participants and other factors outside the control of management, and such variations may be significant to estimated values.
+Added: Estimated useful lives of software development
+Added: activities are reviewed annually or whenever events or changes in circumstances indicate that intangible assets may be impaired and adjusted
+Added: as appropriate to reflect upcoming development activities that may include significant upgrades or enhancements to the existing functionality.
+Added: Business Combinations
+Added: The Company accounts for its business combinations
+Added: under the provisions of ASC 805-10, Business Combinations (“ASC 805-10”), which requires that the acquisition method
+Added: of accounting be used for all business combinations.
+Added: Assets acquired and liabilities assumed, including NCI, are recorded at the date
+Added: of acquisition at their respective fair values.
+Added: ASC 805-10 also specifies criteria that intangible assets acquired in a business combination
+Added: must meet to be recognized and reported apart from goodwill.
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: of Long-Lived Assets
−Removed: Company evaluates the recoverability of the recorded amount of long-lived assets, primarily property and equipment and finite-lived intangible
−Removed: assets, whenever events or changes in circumstance indicate that the recorded amount of an asset may not be fully recoverable.
−Removed: An impairment
−Removed: is assessed when the undiscounted expected future cash flows derived from an asset are less than its carrying amount.
−Removed: If an asset is
−Removed: determined to be impaired, the impairment to be recognized is measured as the amount by which the carrying amount of the asset exceeds
−Removed: its fair value.
−Removed: Assets targeted for disposal are reported at the lower of the carrying amount or fair value less cost to sell.
−Removed: periods ending December 31, 2021 and 2020, management determined that there was no impairment loss required to be recognized for the
−Removed: carrying value of long-lived assets.
−Removed: and Indefinite-Lived Intangible Assets
−Removed: represents the excess of the purchase price of an acquired business over the fair value of amounts assigned to assets acquired and liabilities
−Removed: Goodwill and indefinite-lived intangible assets, consisting primarily of operating licenses, are not amortized, but are evaluated
−Removed: for impairment on an annual basis, or on an interim basis when events or changes in circumstances indicate that the carrying value may
−Removed: not be recoverable.
−Removed: In assessing the recoverability of goodwill and indefinite-lived intangible assets, the Company makes assumptions
−Removed: regarding the estimated future cash flows, including forecasted revenue growth, projected gross margin and the discount rate to determine
−Removed: the fair value of these assets.
−Removed: If these estimates or their related assumptions change in the future, the Company may be required to
−Removed: record impairment charges against these assets in the reporting period in which the impairment is determined.
−Removed: Company tests goodwill for impairment at the reporting unit level, which is one level below the operating segment.
−Removed: The Company has the
−Removed: option of performing a qualitative assessment to determine whether further impairment testing is necessary before performing the one-step
−Removed: quantitative assessment.
−Removed: If as a result of the qualitative assessment, it is more-likely-than-not that the fair value of a reporting
−Removed: unit is less than its carrying amount, a quantitative impairment test will be required.
−Removed: Otherwise, no further testing will be required.
−Removed: If a quantitative impairment test is performed, the Company compares the fair values of the applicable reporting units with their aggregate
−Removed: carrying values, including goodwill.
−Removed: Estimating the fair value of the reporting units requires significant judgment by management.
−Removed: the carrying amount of a reporting unit exceeds the fair value of the reporting unit, goodwill impairment is recognized.
−Removed: excess in carrying value over the estimated fair value is recorded as impairment loss and charged to the results of operations in the
−Removed: period such determination is made.
−Removed: For the periods ended December 31, 2021 and 2020, management determined that there was no impairment
−Removed: loss required to be recognized in the carrying value of goodwill or other intangible assets.
−Removed: The Company selected December 31 as
−Removed: its annual testing date.
−Removed: costs associated with the line of credit are deferred and recognized over the term of the Line of Credit as interest expense.
−Removed: Warrant Liabilities
−Removed: Company does not use derivative instruments to hedge exposures to cash flow, market, or foreign currency risks.
−Removed: The Company evaluates
−Removed: all of its financial instruments, including issued stock purchase warrants, to determine if such instruments are derivatives or contain
−Removed: features that qualify as embedded derivatives, pursuant to ASC 480 and ASC 815-15.
−Removed: The classification of derivative instruments, including
−Removed: whether such instruments should be recorded as liabilities or as equity, is reassessed at the end of each reporting period.
−Removed: The Company accounts for its 6,366,638 common
−Removed: stock warrants issued in connection with its initial public offering ( 3,833,305 ) and Private Placement ( 2,533,333 ) as derivative warrant
−Removed: liabilities in accordance with ASC 815-40.
−Removed: Accordingly, the Company recognizes the warrant instruments as liabilities at fair value and
−Removed: adjusts the instruments to fair value at each reporting period.
−Removed: The liabilities are subject to remeasurement at each balance sheet date
−Removed: until exercised, and any change in fair value is recognized in the Company’s statement of operations.
−Removed: The fair value of warrants
−Removed: issued by the Company in connection with the reverse merger was valued at the current market price at the transaction date and revalued
−Removed: at December 31, 2021.
+Added: Goodwill represents the excess purchase price
+Added: over the fair value of the tangible net assets and intangible assets acquired in a business combination.
+Added: If the business combination provides
+Added: for Contingent consideration, the Company records the Contingent consideration at fair value at the acquisition date and any changes in
+Added: fair value after the acquisition date are accounted for as measurement-period adjustments.
+Added: Changes in fair value of Contingent consideration
+Added: resulting from events after the acquisition date, such as earn-outs, are recognized as follows:
+Added: 1) if the Contingent consideration is
+Added: classified as equity, the Contingent consideration is not re-measured and its subsequent settlement is accounted for within equity, or
+Added: 2) if the Contingent consideration is classified as a liability, the changes in fair value are recognized in earnings.
+Added: For transactions
+Added: that are business combinations, the Company evaluates the existence of goodwill or a gain from a bargain purchase.
+Added: The Company capitalizes
+Added: acquisition-related costs and fees associated with asset acquisitions and immediately expenses acquisition-related costs and fees associated
+Added: with business combinations.
+Added: The estimated fair value of net assets to be acquired,
+Added: including the allocation of the fair value to identifiable assets and liabilities, is determined using established valuation techniques.
+Added: Management uses assumptions on the basis of historical knowledge of the business and projected financial information of the target.
+Added: assumptions may vary based on future events, perceptions of different market participants and other factors outside the control of management,
+Added: and such variations may be significant to estimated values.
+Added: Impairment of Long-Lived Assets
+Added: The Company evaluates the recoverability of the
+Added: recorded amount of long-lived assets, primarily property and equipment and finite-lived intangible assets, whenever events or changes
+Added: in circumstance indicate that the recorded amount of an asset may not be fully recoverable.
+Added: An impairment is assessed when the undiscounted
+Added: expected future cash flows derived from an asset are less than its carrying amount.
+Added: If an asset is determined to be impaired, the impairment
+Added: to be recognized is measured as the amount by which the carrying amount of the asset exceeds its fair value.
+Added: Assets targeted for disposal
+Added: are reported at the lower of the carrying amount or fair value less cost to sell.
+Added: In 2022, the Company reassigned all the assets
+Added: at Ambulnz Health, LLC (“Health”) to Assets held for sale as a result of an assignment for the benefit of creditors (“ABC”)
+Added: We have also recognized a non-cash charge of $ 2,921,958 for its Goodwill impairment for the year ended December 31, 2022
+Added: in the Consolidated Statements of Operations.
+Added: Goodwill and Indefinite-Lived Intangible
+Added: Goodwill represents the excess of the total purchase
+Added: consideration over the fair value of the identifiable assets acquired and liabilities assumed in a business combination.
+Added: Goodwill is not
+Added: amortized but is tested for impairment at the reporting unit level annually on December 31 or more frequently if events or changes in
+Added: circumstances indicate that it is more likely than not to be impaired.
+Added: These events include:
+Added: (i) severe adverse industry or economic trends;
+Added: (ii) significant company-specific actions, including exiting an activity in conjunction with restructuring of operations;
+Added: (iii) current,
+Added: historical or projected deterioration of our financial performance;
+Added: or (iv) a sustained decrease in our market capitalization, as indicated
+Added: by our publicly quoted share price, below our net book value.
+Added: Line of Credit
+Added: The costs associated with the line of credit are deferred and recognized
+Added: over the term of the Line of credit as interest expense.
+Added: Derivative Warrant Liabilities
+Added: The Company does not use derivative instruments
+Added: to hedge exposures to interest rate, market, or foreign currency risks.
+Added: The Company evaluates its financial instruments to determine if
+Added: such instruments contain features that qualify as embedded derivatives.
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: Party Transactions
−Removed: Company defines related parties as affiliates of the company, entities for which investments are accounted for by the equity method,
−Removed: trusts for the benefit of employees, principal owners (beneficial owners of more than 10 % of the voting interest), management, and members
−Removed: of immediate families of principal owners or management, other parties with which the company may deal with if one party controls or
−Removed: can significantly influence management or operating policies of the other to an extent that one of the transacting parties might be prevented
−Removed: from fully pursuing its own separate interests.
−Removed: party transactions are recorded within operating expenses in the Company’s statement of operations.
−Removed: For details regarding the related
−Removed: party transactions that occurred during the periods ended December 31, 2021 and 2020, refer to Note 16.
−Removed: January 1, 2019, the Company adopted ASU 2014-09, Revenue from Contracts with Customers (“ASC 606”), as amended.
−Removed: determine revenue recognition for contractual arrangements that the Company determines are within the scope of ASC 606, the Company performs
−Removed: the following five steps:
−Removed: (1) identify each contract with a customer;
+Added: Related Party Transactions
+Added: The Company defines related parties as affiliates
+Added: of the company, entities for which investments are accounted for by the equity method, trusts for the benefit of employees, principal
+Added: owners (beneficial owners of more than 10 % of the voting interest), management, and members of immediate families of principal owners
+Added: or management, other parties with which the company may deal with if one party controls or can significantly influence management or operating
+Added: policies of the other to an extent that one of the transacting parties might be prevented from fully pursuing its own separate interests.
+Added: Related party transactions are recorded within
+Added: operating expenses in the Company’s statement of operations.
+Added: For details regarding the related party transactions that occurred
+Added: during the periods ended December 31, 2022 and 2021, refer to Note 17.
+Added: Revenue Recognition
+Added: On January 1, 2019, the Company adopted ASU 2014-09,
+Added: Revenue from Contracts with Customers (“ASC 606”), as amended.
+Added: To determine revenue recognition for contractual
+Added: arrangements that the Company determines are within the scope of ASC 606, the Company performs the following five steps:
+Added: each contract with a customer;
(2) identify the performance obligations in the contract;
−Removed: (3) determine
−Removed: the transaction price;
−Removed: (4) allocate the transaction price to performance obligations in the contract;
−Removed: and (5) recognize revenue when
−Removed: (or as) the relevant performance obligation is satisfied.
−Removed: The Company only applies the five-step model to contracts when it is probable
−Removed: that the Company will collect the consideration it is entitled to in exchange for the goods or services the Company provides to the customer.
+Added: (3) determine the transaction price;
+Added: the transaction price to performance obligations in the contract;
+Added: and (5) recognize revenue when (or as) the relevant performance obligation
+Added: is satisfied.
+Added: The Company only applies the five-step model to contracts when it is probable that the Company will collect the consideration
+Added: it is entitled to in exchange for the goods or services the Company provides to the customer.
The Company generates revenues from the provision
11 unchanged sentences
which includes a fixed base rate, fixed mileage rate and an evaluation of historical collections by each payer.
−Removed: of Our Services
−Removed: is primarily derived from:
−Removed: Transportation
−Removed: These services encompass both emergency response and non-emergency transport
−Removed: Non-emergency transport services include ambulance transports and wheelchair transports.
−Removed: Net revenue from transportation services is derived from the transportation of patients based
−Removed: on billings to third party payors and healthcare facilities.
−Removed: Health Services :
−Removed: These services include services performed at home and offices, COVID-19
−Removed: testing, and event services which include on-site healthcare support at sporting events and
−Removed: Company concluded that Transportation Services and any related support activities are a single performance obligation under ASC 606.
−Removed: The transaction price is determined by the fixed rate usage-based fees or fixed fees which are agreed upon in the Company’s executed
−Removed: For Mobile Health, the performance of the services and any related support activities are a single performance obligation
−Removed: under ASC 606.
−Removed: Mobile Health services are typically billed based on a fixed rate (i.e., time and materials separately or combined) fee
−Removed: structure taking into consideration staff and materials utilized.
+Added: Nature of Our Services
+Added: Revenue is primarily derived from:
+Added: Transportation Services :
+Added: These services encompass both emergency response and non-emergency transport services.
+Added: Non-emergency transport services include ambulance
+Added: transports and wheelchair transports.
+Added: Net revenue from transportation services is derived from the transportation of patients based on
+Added: billings to third party payors and healthcare facilities.
+Added: Mobile Health Services :
+Added: These services include services performed at home and offices, COVID-19 testing, and event services which include on-site healthcare
+Added: support at sporting events and concerts.
+Added: The Company concluded that Transportation Services
+Added: and any related support activities are a single performance obligation under ASC 606.
+Added: The transaction price is determined by the fixed
+Added: rate usage-based fees or fixed fees which are agreed upon in the Company’s executed contracts.
+Added: For Mobile Health, the performance
+Added: of the services and any related support activities are a single performance obligation under ASC 606.
+Added: Mobile Health services are typically
+Added: billed based on a fixed rate (i.e., time and materials separately or combined) fee structure taking into consideration staff and materials
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: the performance associated with such services is known and quantifiable at the end of a period in which the services occurred (i.e.,
−Removed: monthly or quarterly), revenues are typically recognized in the respective period performed.
−Removed: The typical billing cycle for Transportation
−Removed: Services and Mobile Health services is same day to 5 days with payments generally due within 30 days.
−Removed: For Transportation Services, the
−Removed: Company estimates the amount of revenues unbilled at month end and recognizes such amounts as revenue, based on available data and customer
−Removed: The Company’s Transportation Services and Mobile Health services each represent a single performance obligation.
−Removed: allocation is not necessary as the transaction price (fees) for the services provided is standard and explicitly stated in the contractual
−Removed: fee schedule and/or invoice.
−Removed: The Company monitors and evaluate all contracts on a case-by-case basis to determine if multiple performance
−Removed: obligations are present in a contractual arrangement.
−Removed: Transportation Services, the customer simultaneously receives and consumes the benefits provided by the Company as the performance obligations
−Removed: are fulfilled, therefore the Company satisfies performance obligations at the same time.
−Removed: For Transportation Services, where the customer
−Removed: pays fixed rate usage-based fees, the actual usage in the period represents the best measure of progress.
−Removed: Generally, for Mobile Health
−Removed: services, the customer simultaneously receives and consumes the benefits provided by the Company as the performance obligations are fulfilled,
−Removed: therefore the Company satisfies performance obligations at the same time.
−Removed: For certain Mobile Health services that have a fixed fee arrangement,
−Removed: and the services are provided over time, revenue is recognized over time as the services are provided to the customer.
−Removed: Disaggregation
−Removed: the following table, revenue is disaggregated by as follows:
+Added: As the performance associated with such services
+Added: is known and quantifiable at the end of a period in which the services occurred (i.e., monthly or quarterly), revenues are typically recognized
+Added: in the respective period performed.
+Added: The typical billing cycle for Transportation Services and Mobile Health services is same day to 5
+Added: days with payments generally due within 30 days.
+Added: For Transportation Services, the Company estimates the amount of revenues unbilled at
+Added: month end and recognizes such amounts as revenue, based on available data and customer history.
+Added: The Company’s Transportation Services
+Added: and Mobile Health services each represent a single performance obligation.
+Added: Therefore, allocation is not necessary as the transaction price
+Added: (fees) for the services provided is standard and explicitly stated in the contractual fee schedule and/or invoice.
+Added: The Company monitors
+Added: and evaluate all contracts on a case-by-case basis to determine if multiple performance obligations are present in a contractual arrangement.
+Added: For Transportation Services, the customer simultaneously
+Added: receives and consumes the benefits provided by the Company as the performance obligations are fulfilled, therefore the Company satisfies
+Added: performance obligations at the same time.
+Added: For Transportation Services, where the customer pays fixed rate usage-based fees, the actual
+Added: usage in the period represents the best measure of progress.
+Added: Generally, for Mobile Health services, the customer simultaneously receives
+Added: and consumes the benefits provided by the Company as the performance obligations are fulfilled, therefore the Company satisfies performance
+Added: obligations at the same time.
+Added: For certain Mobile Health services that have a fixed fee arrangement, and the services are provided over
+Added: time, revenue is recognized over time as the services are provided to the customer.
+Added: Disaggregation of revenue
+Added: In the following table, revenue is disaggregated by as follows:
Years Ended December 31,
+Added: Revenue Breakdown
Primary Geographical Markets
1 unchanged sentence
$ 419,578,082
+Added: $ 309,218,594
United Kingdom
1 unchanged sentence
$ 440,515,746
+Added: $ 318,718,580
Major Segments/Service Lines
Transportation Services
+Added: $ 114,624,306
Mobile Health
1 unchanged sentence
$ 440,515,746
−Removed: Based Compensation
−Removed: Company expenses stock-based compensation over the requisite service period based on the estimated grant-date fair value of the awards.
−Removed: The Company estimates the fair value of stock option grants using the Black-Scholes option pricing model, and the assumptions used in
−Removed: calculating the fair value of stock-based awards represent management’s best estimates and involve inherent uncertainties and the
−Removed: application of management’s judgment.
+Added: $ 318,718,580
+Added: Stock Based Compensation
+Added: The Company expenses stock-based compensation
+Added: over the requisite service period based on the estimated grant-date fair value of the awards.
+Added: The Company estimates the fair value of
+Added: stock option grants using the Black-Scholes option pricing model, and the assumptions used in calculating the fair value of stock-based
+Added: awards represent management’s best estimates and involve inherent uncertainties and the application of management’s judgment.
+Added: The Company accounts for forfeitures as they occur.
All stock-based compensation costs are recorded in operating expenses in the Consolidated
−Removed: statements of operations.
−Removed: per share represents the net income attributable to stockholders divided by the weighted-average number of shares outstanding during
−Removed: the period on an as-converted to common share basis.
−Removed: Diluted earnings per share reflects the potential dilution that could occur if securities
−Removed: or other contracts to issue common stock were exercised or converted into common stock of the Company during the reporting periods.
−Removed: dilutive common stock equivalents consist of the incremental common shares issuable upon exercise of warrants and the incremental shares
−Removed: issuable upon conversion of stock options.
−Removed: In reporting periods in which the Company has a net loss, the effect of these are considered
−Removed: anti-dilutive and excluded from the diluted earnings per share calculation.
−Removed: On December 31, 2020, the Company excluded from its calculation
−Removed: 24,753,760 shares because their inclusion would have been anti-dilutive.
+Added: Statements of Operations and Comprehensive Income.
+Added: Earnings per Share
+Added: Earnings per share represents the net income attributable to stockholders
+Added: divided by the weighted-average number of shares outstanding during the period.
+Added: Diluted earnings per share reflects the potential dilution
+Added: that could occur if securities or other contracts to issue common stock were exercised or converted into common stock of the Company during
+Added: the reporting periods.
+Added: Potential dilutive common stock equivalents consist of the incremental common stock issuable upon conversion of
+Added: stock options.
+Added: In reporting periods in which the Company has a net loss, the effect is considered anti-dilutive and excluded from the
+Added: diluted earnings per share calculation.
+Added: The following table presents the calculation of
+Added: basic and diluted net income per share to stockholders of DocGo Inc.
and Subsidiaries:
+Added: For the years ending
+Added: Net income attributable to stockholders of DocGo Inc.
+Added: and Subsidiaries:
+Added: Weighted-average shares - basic
+Added: Effect of dilutive options
+Added: Weighted-average shares - dilutive
+Added: Net income share - basic
+Added: Net income share - diluted
+Added: Anti-dilutive employee share-based awards excluded
+Added: and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: Method Investment
−Removed: October 26, 2021, the Company acquired a 50 % interest in RND Health Services Inc.
+Added: Equity Method Investment
+Added: On October 26, 2021, the Company acquired a 50 % interest in RND
+Added: Health Services Inc.
(“RND”) for $ 655,876 .
−Removed: The Company uses
−Removed: the equity method to account for investments in which the Company has the ability to exercise significant influence over the operating
−Removed: and financial policies of the investee, but does not exercise control.
−Removed: The Company’s carrying value in the equity method investee
−Removed: is reflected in the caption “Equity method investment” on the consolidated balance sheets.
−Removed: Changes in value of RND are recorded
−Removed: in “Loss from equity method investment” on the consolidated statements of operations.
−Removed: The Company’s judgment regarding
−Removed: its level of influence over the equity method investee includes considering key factors, such as ownership interest, representation on
−Removed: the board of directors, and participation in policy-making decisions.
−Removed: November 1, 2021, the Company acquired a 20% interest in National Providers Association, LLC (“NPA”) for $30,000.
−Removed: uses the equity method to account for investments in which the Company has the ability to exercise significant influence over the operating
−Removed: and financial policies of the investee, but does not exercise control.
−Removed: The Company’s carrying value in the equity method investee
−Removed: is reflected in the caption “Equity method investment” on the consolidated balance sheets.
−Removed: Changes in value of NPA are recorded
−Removed: in “Loss from equity method investment” on the consolidated statements of operations.
−Removed: The Company’s judgment regarding
−Removed: its level of influence over the equity method investee includes considering key factors, such as ownership interest, representation on
−Removed: the board of directors, and participation in policy-making decisions.
−Removed: Effective December 21, 2021, three members withdrew from NPA resulting
−Removed: in the remaining two members obtaining the remaining ownership percentage.
−Removed: At December, 31, 2021 DocGo owned 50% of NPA.
−Removed: the equity method, the Company’s investment is initially measured at cost and subsequently increased or decreased to recognize
−Removed: the Company’s share of income and losses of the investee, capital contributions and distributions and impairment losses.
−Removed: performs a qualitative assessment annually and recognizes an impairment if there are sufficient indicators that the fair value of the
−Removed: investment is less than carrying value.
−Removed: Company categorizes leases at its inception as either operating or finance leases based on the criteria in ASC 842, Leases .
−Removed: Company adopted FASB ASC 842, Leases , (“ASC 842”) on January 1, 2019, using the modified retrospective approach, and
−Removed: has established a Right-of-Use (“ROU”) Asset and a current and non-current Lease Liability for each lease arrangement identified.
−Removed: The lease liability is recorded at the present value of future lease payments discounted using the discount rate that approximates the
−Removed: Company’s incremental borrowing rate for the lease established at the commencement date, and the ROU asset is measured as the lease
−Removed: liability plus any initial direct costs, less any lease incentives received before commencement.
−Removed: The Company recognizes a single lease
−Removed: cost, so that the remaining cost of the lease is allocated over the remaining lease term on a straight-line basis.
−Removed: Company has lease arrangements for vehicles, equipment and facilities.
−Removed: These leases typically have original terms not exceeding 10 years
−Removed: and, in some cases contain multi-year renewal options, none of which are reasonably certain of exercise.
−Removed: The Company’s lease arrangements
−Removed: may contain both lease and non-lease components.
−Removed: The Company has elected to combine and account for lease and non-lease components as
−Removed: a single lease component.
−Removed: The Company has incorporated residual value obligations in leases for which there is such occurrences.
−Removed: short-term leases, ASC 842-10-25-2 permits and entity to make a policy election not to apply the recognition requirements of ASC 842
−Removed: to Short-term leases.
−Removed: The Company has elected not to apply the ASC 842 recognition criteria to any leases that qualify as Short-Term
+Added: The Company uses the equity method to account for investments in which the Company
+Added: has the ability to exercise significant influence over the operating and financial policies of the investee, but does not exercise control.
+Added: The Company’s carrying value in the equity method investee is reflected in the caption “Equity method investment” on
+Added: the Consolidated Balance Sheets.
+Added: Changes in value of RND are recorded in “Gain (loss) on equity method investment” on the
+Added: Consolidated Statements of Operations.
+Added: The Company’s judgment regarding its level of influence over the equity method investee includes
+Added: considering key factors, such as ownership interest, representation on the board of directors, and participation in policy-making decisions.
+Added: On November 1, 2021, the Company acquired a 20% interest in National
+Added: Providers Association, LLC (“NPA”) for $30,000.
+Added: The Company uses the equity method to account for investments in which the
+Added: Company has the ability to exercise significant influence over the operating and financial policies of the investee, but does not exercise
+Added: The Company’s carrying value in the equity method investee is reflected in the caption “Equity method investment”
+Added: on the Consolidated Balance Sheets.
+Added: Changes in value of NPA are recorded in “Gain (loss) on equity method investment” on
+Added: the Consolidated Statements of Operations.
+Added: The Company’s judgment regarding its level of influence over the equity method investee
+Added: includes considering key factors, such as ownership interest, representation on the board of directors, and participation in policy-making
+Added: Effective December 21, 2021, three members withdrew from NPA resulting in the remaining two members obtaining the remaining
+Added: ownership percentage.
+Added: As of December 31, 2021 DocGo owned 50% of NPA.
+Added: Under the equity method, the Company’s investment
+Added: is initially measured at cost and subsequently increased or decreased to recognize the Company’s share of income and losses of the
+Added: investee, capital contributions and distributions and impairment losses.
+Added: The Company performs a qualitative assessment annually and recognizes
+Added: an impairment if there are sufficient indicators that the fair value of the investment is less than carrying value.
+Added: The Company categorizes leases at its inception
+Added: as either operating or finance leases based on the criteria in ASC 842, Leases .
+Added: The Company adopted FASB ASC 842, Leases ,
+Added: (“ASC 842”) on January 1, 2019, using the modified retrospective approach, and has established a Right-of-Use (“ROU”)
+Added: Asset and a current and non-current Lease Liability for each lease arrangement identified.
+Added: The lease liability is recorded at the present
+Added: value of future lease payments discounted using the discount rate that approximates the Company’s incremental borrowing rate for
+Added: the lease established at the commencement date, and the ROU asset is measured as the lease liability plus any initial direct costs, less
+Added: any lease incentives received before commencement.
+Added: The Company recognizes a single lease cost, so that the remaining cost of the lease
+Added: is allocated over the remaining lease term on a straight-line basis.
+Added: The Company has lease arrangements for vehicles,
+Added: equipment and facilities.
+Added: These leases typically have original terms not exceeding 10 years and, in some cases contain multi-year renewal
+Added: options, none of which are reasonably certain of exercise.
+Added: The Company’s lease arrangements may contain both lease and non-lease
+Added: The Company has elected to combine and account for lease and non-lease components as a single lease component.
+Added: has incorporated residual value obligations in leases for which there is such occurrences.
+Added: Regarding short-term leases, ASC 842-10-25-2
+Added: permits and entity to make a policy election not to apply the recognition requirements of ASC 842 to Short-term leases.
+Added: The Company has
+Added: elected not to apply the ASC 842 recognition criteria to any leases that qualify as Short-Term Leases.
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: taxes are recorded in accordance with ASC 740, Income Taxes (“ASC 740”), which provides for deferred taxes using an
−Removed: asset and liability approach.
−Removed: The Company recognizes deferred tax assets and liabilities for the expected future tax consequences of
−Removed: events that have been included in the financial statements or its tax returns.
−Removed: Deferred tax assets and liabilities are determined based
−Removed: on the difference between the financial statement and tax basis of assets and liabilities using enacted tax rates in effect for the year
−Removed: in which the differences are expected to reverse.
−Removed: Valuation allowances are provided, if based upon the weight of available evidence,
−Removed: it is more likely than not that some or all of the deferred tax assets will not be realized.
−Removed: The Company accounts for uncertain tax positions
−Removed: in accordance with the provisions of ASC 740.
−Removed: When uncertain tax positions exist, the Company recognizes the tax benefit of tax positions
−Removed: to the extent that the benefit would more likely than not be realized assuming examination by the taxing authority.
−Removed: The determination
−Removed: as to whether the tax benefit will more likely than not be realized is based upon the technical merits of the tax position as well as
−Removed: consideration of the available facts and circumstances.
−Removed: The Company recognizes any interest and penalties accrued related to unrecognized
−Removed: tax benefits as income tax expense.
−Removed: Issued Accounting Standards Not Yet Adopted
−Removed: In January 2020, the FASB issued ASU 2020-01- Investments-Equity
−Removed: Securities (“ ASC 321” ), Investments-Equity Method and Joint Ventures (“ ASC 323” ), and Derivatives
−Removed: and Hedging (“ ASC 815” )-Clarifying the Interactions between ASC 321, ASC 323, and ASC 815 (a consensus of the Emerging
−Removed: Issues Task Force) , which clarifies the interaction of the accounting for certain equity securities, equity method investments, and
−Removed: certain forward contracts and purchased options.
−Removed: The guidance clarifies that an entity should consider observable transactions that require
−Removed: it to either apply or discontinue the equity method of accounting for the purposes of applying measurement principles for certain equity
−Removed: securities immediately before applying or discontinuing the equity method.
−Removed: The Company expects to adopt this guidance in 2022 using a
−Removed: prospective method.
−Removed: The assessment of the adoption of this ASU is in process and is not expected to have a material impact on the Company’s
−Removed: Consolidated Financial statements.
−Removed: December 2019, the FASB issued ASU 2019-12, Income Taxes (“ ASC 740”):
−Removed: Simplifying the Accounting for Income Taxes
−Removed: (“ASU 2019-12”), which modifies ASC 740 to reduce complexity while maintaining or improving the usefulness of the information
−Removed: provided to users of financial statements.
−Removed: ASU 2019-12 is effective for the Company for interim and annual reporting periods beginning
−Removed: after December 15, 2021.
−Removed: The Company is currently assessing the impact of ASU 2019-12, but it is not expected to have a material impact
−Removed: on the Company’s Consolidated Financial statements.
−Removed: June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses (“ ASC 326” ):
−Removed: Measurement of
−Removed: Credit Losses on Financial Instruments , that changes the impairment model for most financial assets and certain other instruments.
−Removed: For receivables, loans and other instruments, entities will be required to use a new forward-looking “expected loss” model
−Removed: that generally will result in the earlier recognition of allowance for losses.
−Removed: For available-for-sale debt securities with unrealized
−Removed: losses, entities will measure credit losses in a manner similar to current practice, except the losses will be recognized as allowances
−Removed: instead of reductions in the amortized cost of the securities.
−Removed: In addition, an entity will have to disclose significantly more information
−Removed: about allowances, credit quality indicators and past due securities.
−Removed: The new standard is effective for fiscal years beginning after December
−Removed: 15, 2022, including interim periods within those fiscal years, and will be applied as a cumulative-effect adjustment to retained earnings.
−Removed: The Company is currently evaluating the impact of the pending adoption of the new standard on its Consolidated Financial statements and
−Removed: intends to adopt the standard on January 1, 2023.
−Removed: May 2021, the FASB issued ASU 2021-04, Issuer’s Accounting for Certain Modifications or Exchanges of Freestanding Equity-Classified
−Removed: Written Call Options .
−Removed: The ASU addresses the previous lack of specific guidance in the accounting standards codification related to
−Removed: modifications or exchanges of freestanding equity-classified written call options (such as warrants) by specifying the accounting for
−Removed: various modification scenarios.
−Removed: The ASU is effective for interim and annual periods beginning after December 15, 2021, with early adoption
−Removed: permitted for any periods after issuance to be applied as of the beginning of the fiscal year that includes the interim period.
−Removed: The assessment
−Removed: of the adoption of this ASU is in process and is not expected to have a material impact on the Company’s Consolidated Financial
+Added: Income taxes are recorded in accordance with ASC
+Added: 740, Income Taxes (“ASC 740”), which provides for deferred taxes using an asset and liability approach.
+Added: recognizes deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial
+Added: statements or its tax returns.
+Added: Deferred tax assets and liabilities are determined based on the difference between the financial statement
+Added: and tax basis of assets and liabilities using enacted tax rates in effect for the year in which the differences are expected to reverse.
+Added: Valuation allowances are provided, if based upon the weight of available evidence, it is more likely than not that some or all of the
+Added: deferred tax assets will not be realized.
+Added: The Company accounts for uncertain tax positions in accordance with the provisions of ASC 740.
+Added: When uncertain tax positions exist, the Company recognizes the tax benefit of tax positions to the extent that the benefit would more
+Added: likely than not be realized assuming examination by the taxing authority.
+Added: The determination as to whether the tax benefit will more likely
+Added: than not be realized is based upon the technical merits of the tax position as well as consideration of the available facts and circumstances.
+Added: The Company recognizes any interest and penalties accrued related to unrecognized tax benefits as income tax expense.
+Added: Recently Issued Accounting Standards Not
+Added: In June 2016, the FASB issued ASU 2016-13, which
+Added: requires measurement and recognition of expected credit losses for financial assets held.
+Added: Following the effective date philosophy for
+Added: all other entities in ASU 2019-10, which includes smaller reporting companies (SRCs) and emerging growth companies (EGC), this guidance
+Added: is effective for fiscal years beginning after December 15, 2022 including interim periods within those fiscal years.
+Added: The standard is to
+Added: be applied through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the
+Added: guidance is effective.
+Added: The Company is in the process of evaluating the potential impact of adopting this new accounting standard on our
+Added: Consolidated Financial Statements and related disclosures.
+Added: In March 2022, the FASB issued
+Added: 2022-02, Financial Instruments—Credit Losses (Topic 326):
+Added: Troubled Debt Restructurings and Vintage Disclosures .
+Added: The guidance is intended to improve the decision usefulness of information provided to investors about certain loan refinancings, restructurings,
+Added: and write-offs.
+Added: The standard eliminates the recognition and measurement guidance on TDRs for creditors that have adopted ASC 326, Financial
+Added: Instruments — Credit Losses and requires them to make enhanced disclosures about loan modifications for borrowers experiencing
+Added: financial difficulty.
+Added: The new guidance also requires public business entities to present current-period gross write-offs (on a current
+Added: year-to-date basis for interim-period disclosures) by year of origination in their vintage disclosures.
+Added: The adoption of this guidance
+Added: is not expected to have a material impact on the Company’s Consolidated Financial Statements.
+Added: In September 2022, the FASB
+Added: issued ASU No.
+Added: 2022-04, Liabilities—Supplier Finance Programs (Subtopic 405-50):
+Added: Debt Restructurings Disclosure of Supplier
+Added: Finance Program Obligations .
+Added: The guidance requires entities to disclose the key terms of supplier finance programs they use in connection
+Added: with the purchase of goods and services along with information about their obligations under these programs, including a rollforward of
+Added: those obligations.
+Added: The guidance is not applicable to the Company.
+Added: In December 2022, the FASB
+Added: issued ASU No.
+Added: 2022-06, Reference Rate Reform (Topic 848):
+Added: Deferral of the Sunset Date of Topic 848.
+Added: 2020-04, Reference
+Added: Rate Reform (Topic 848):
+Added: Facilitation of the Effects of Reference Rate Reform on Financial Reporting provided optional guidance
+Added: to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting.
+Added: effective upon issuance and generally could be applied through December 31, 2022.
+Added: Because the current relief in ASC 848, Reference
+Added: Rate Reform may not cover a period of time during which a significant number of modifications may take place, the amendments
+Added: 2022-06 defer the sunset date from December 31, 2022 to December 31, 2024, after which entities will no longer be permitted
+Added: to apply the relief in ASC 848.
+Added: The ASU is effective upon issuance.
+Added: The guidance is not applicable to the Company.
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: October 2021, the FASB issued ASU 2021-08, Business Combinations (Topic 805):
−Removed: Accounting for Contract Assets and Contract Liabilities
−Removed: from Contracts with Customers , which requires an acquirer in a business combination to recognize and measure contract assets and
−Removed: contract liabilities in accordance with Accounting Standards Codification Topic 606.
−Removed: ASU 2021-08 is effective for fiscal years beginning
−Removed: after December 15, 2022, and early adoption is permitted.
−Removed: The assessment of the adoption of this ASU is in process and is not expected
−Removed: to have a material impact on the Company’s Consolidated Financial statements.
Property and Equipment, net
−Removed: and equipment, net, as of December 31, 2021 and 2020 are as follows:
+Added: Property and equipment, net, as of December 31, 2022 and 2021, respectively,
+Added: are as follows:
Office equipment and furniture
6 unchanged sentences
Property and equipment, net
−Removed: Company recorded depreciation expense of $ 2,312,437 and $ 1,874,069 as of December 31, 2021 and 2020, respectively.
−Removed: Acquisition of Businesses and Asset Acquisitions
−Removed: Ambulance Acquisition
−Removed: November 20, 2020, AF WI LNZ, LLC, a subsidiary of Ambulnz-FMC North America LLC (“FMC NA”), a subsidiary of Holdings, entered
−Removed: into the Share Purchase Agreement (“Agreement”) with LJH Ambulance (“LJH”).
−Removed: LJH was in the business of providing
−Removed: medical transportation services.
−Removed: The purchase price consisted of $ 465,000 cash consideration.
−Removed: The Company also agreed to pay the Seller
−Removed: 50 % of all proceeds from accounts receivable that were outstanding as of the Agreement signing date that are actually received by the
−Removed: Company after the Agreement closing date.
−Removed: The Company also incurred $ 55,800 of transaction costs which were expensed as incurred, at
−Removed: the time of the closing of the acquisition, and recorded in the general and administrative account on the consolidated statement of operations.
−Removed: The LJH transaction closed on January 12, 2022 with the outstanding acquisition payable balance of $ 282,518 being paid off on March 4,
+Added: The Company recorded depreciation expenses of $ 4,114,346 and $ 2,312,437
+Added: as of December 31, 2022 and 2021, respectively.
+Added: The total disposal for the years ended December 31, 2022 and 2021 were
+Added: $ 50,353 and $ 0 , respectively.
+Added: Government Medical Services, LLC
+Added: 6, 2022, Holdings, acquired 100 % of the outstanding shares of common stock of Government Medical Services, LLC (“GMS”), a
+Added: provider of medical services.
+Added: The aggregate purchase price consisted of $ 20,338,789 in cash consideration.
+Added: Holdings also agreed to pay
+Added: GMS an additional $ 3,000,000 upon GMS meeting certain performance conditions within a year of the Closing Date.
+Added: Acquisition costs are
+Added: included in general and administrative expenses and totaled $ 1,001,883 for the twelve months ended December 31, 2022.
+Added: Exceptional Medical Transportation, LLC
+Added: On July 13, 2022, the Company
+Added: acquired 100% of the outstanding shares of common stock of Exceptional Medical Transportation, LLC (“Exceptional”) in exchange
+Added: for $13,708,333 consisting of $7,708,333 in cash at closing and $6,000,000 payable over a 24 month period.
+Added: Holdings also agreed to pay
+Added: an estimated $1,080,000 Contingent consideration upon Exceptional meeting certain performance conditions in 2023.
+Added: Exceptional is in the
+Added: business of providing medical transportation services.
+Added: Acquisition costs are included in general and administrative expenses totaled $56,571
+Added: for the twelve months ended December 31, 2022.
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: purchase price was allocated as follows:
+Added: Ryan Brothers Fort Atkinson, LLC
+Added: 9, 2022, the Company acquired 100% of the outstanding shares of common stock of Ryan Brothers Fort Atkinson, LLC (“RB”) in
+Added: exchange for $11,422,252 consisting of $7,422,252 in cash at closing and $4,000,000 of estimated Contingent consideration to be paid out
+Added: over 24 months based on performance of certain obligations.
+Added: RB is in the business of providing medical transportation services.
+Added: costs are included in general and administrative expenses totaled $230,175 for the twelve months ended December 31, 2022.
+Added: Community Ambulance Services LTD
+Added: 12, 2022, the Company acquired Community Ambulance Service Ltd (“CAS”), a company located in United Kingdom, in exchange for
+Added: approximately $ 5,541,269 in cash.
+Added: The net assets acquired through
+Added: the CAS acquisition was $ 7,134,881 mainly from the vehicles with high fair market value, which directly lead to a Gain on bargain purchase
+Added: of $ 1,593,612 .
+Added: CAS is engaged in providing emergency and non-emergency transport services, including high dependency,
+Added: urgent care, mental health and blue light transport services and diagnostics testing.
+Added: We believe this acquisition will allow us to increase
+Added: our presence in that market, while giving us improved access to municipal contracts.
+Added: Acquisition costs are included in general and administrative
+Added: expenses totaling $ 171,779 for the three and twelve months ended December 31, 2022, respectively.
+Added: and Subsidiaries
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
+Added: Location Medical Services, LLC
+Added: 9, 2022, Holdings through its indirect wholly owned subsidiary, Ambulnz U.K.
+Added: Ltd., closed acquiring 100 % of the outstanding shares of
+Added: common stock of Location Medical Services, LLC (“LMS”).
+Added: The aggregate purchase price consisted of $ 302,450 in cash consideration.
+Added: The Company also agreed to pay LMS an additional $ 11,279,201 deferred consideration and an estimated $ 2,475,540 Contingent consideration
+Added: upon LMS meeting certain performance conditions in 2023.
+Added: Acquisition costs are included in general and administrative expenses and totaled
+Added: $ 4,200 for the three and twelve months ended December 31, 2022, respectively.
+Added: The following table presents the assets acquired
+Added: and liabilities assumed at the date of the acquisitions:
Consideration:
Cash consideration
−Removed: Contingent consideration – collection of accounts receivable
+Added: Deferred consideration
+Added: Amounts held under an escrow account
+Added: Contingent consideration
Total consideration
5 unchanged sentences
Total identifiable assets acquired
−Removed: Notes payable
−Removed: Accounts receivable collections payable
−Removed: Accounts payable and accrued expenses
+Added: Accounts payable
+Added: Due to seller
+Added: Other current liabilities
Total liabilities assumed
+Added: Goodwill/(Gain on bargain purchase)
Total purchase price
−Removed: UK Ltd Acquisition
−Removed: August 19, 2021, the Company purchased the remaining 20% of Ambulnz UK Ltd’s outstanding B Ordinary shares.
−Removed: As a result of
−Removed: this transaction, DocGo Inc now owns 100% of Ambulnz UK Ltd.
−Removed: Consideration for the transaction is £750,000 (USD $1,014,240 as of
−Removed: December 31, 2021) of which £368,313 (USD $498,077 as of December 31, 2021) will be paid in restricted stock consisting of 50,192
−Removed: Class A Common Shares of DocGo Inc at a fair market value per share of $10 and £381,687 (USD $516,160 as of December 31, 2021)
−Removed: in cash, payable in 4 equal monthly installments of £96,920.30 (USD $129,040 as of December 31, 2021) plus interest at 6% per annum.
−Removed: Cash payments are due September 30, 2021, October 31, 2021, November 30, 2021, and December 31, 2021.
−Removed: stock will vest and transfer restrictions shall lapse according to the following schedule:
−Removed: 8,258 shares on February 1, 2022,
−Removed: 8387 shares on August 19, 2022, 8387 shares on February 1, 2023, 8387 shares on August 19, 2023, 8387 shares on February 1,
−Removed: 2024, and 8386 shares August 19, 2024.
−Removed: Vesting is contingent upon the employment of the seller, vesting will cease upon resignation
−Removed: by participant or if participant is terminated for cause.
−Removed: As of December 31, 2021, all cash payments were made.
−Removed: (Rainbow Ambulette) Acquisition
−Removed: On March 23, 2018, Ambulnz NY 4, LLC (also known
−Removed: as AZ Ambulette, LLC, a subsidiary of Holdings), entered into an Asset Purchase Agreement (“Agreement”) with Keshes Inc.
−Removed: Rainbow Ambulette).
−Removed: was in the business of providing ambulette services.
−Removed: The total purchase price was $ 800,000 .
−Removed: also agreed to assume the liabilities agreed on the contract.
−Removed: On December 23, 2021, the Company amended and restated the Agreement dated
−Removed: as of March 23, 2018 to purchase substantially all of the assets of Keshes Inc., and waived all conditions to close the Agreement.
−Removed: transaction closed on December 23, 2021.
+Added: Proforma disclosures
+Added: The following
+Added: unaudited pro forma combined financial information for the fiscal years ended December 31, 2022 and 2021 gives effect to the acquisitions
+Added: disclosed above as if they had occurred on January 1, 2021.
+Added: The pro forma information is not necessarily indicative of the results of
+Added: operations that actually would have occurred under the ownership and management of the Company.
+Added: $ 523,948,302
+Added: $ 451,696,206
+Added: The unaudited pro forma
+Added: combined financial information presented above includes the accounting effects of the acquisitions, including, to the extent applicable,
+Added: amortization charges from acquired intangible assets;
+Added: depreciation of property, plant and equipment that have been revalued;
+Added: interest expense;
+Added: and the related tax effects.
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: Atlantic Care, LLC Acquisition (Joint Venture)
−Removed: On December 2021, AF DE LNZ, LLC, a subsidiary
−Removed: of Holdings, entered into an asset purchase agreement to acquire certain assets and assume certain liabilities of Mid Atlantic Care, LLC
−Removed: (“Mid Atlantic”).
−Removed: Mid Atlantic was in the business of providing medical transportation services for hospitals, nursing homes,
−Removed: healthcare facilities and municipalities in the States of Delaware, New Jersey, Maryland and Pennsylvania.
−Removed: The aggregate purchase price for Mid Atlantic
−Removed: was $ 2,300,000 ;
−Removed: $1,300,000 was paid in cash on the effective date, $600,000 will be paid in cash on the closing date, and $428,942 of
−Removed: debt was assumed.
−Removed: Additional consideration amounting to $1,000,000 will be paid at $500,000 each year on the first and second anniversary
−Removed: date contingent on (i) the acquired operations meeting certain performance targets and (ii) the former shareholder’s continuing
−Removed: employment with the Company.
−Removed: purchase price was allocated as follows:
−Removed: Consideration:
−Removed: Cash consideration:
−Removed: Paid at transaction date
−Removed: Cash at closing
−Removed: Liabilities assumed:
−Removed: Lease liabilities
−Removed: Line of credit
−Removed: Total consideration
−Removed: Recognized amounts of identifiable assets and liabilities assumed:
−Removed: Total tangible assets acquired
−Removed: Total assets acquired
−Removed: of December 31, 2021 and 2020, the Company recorded $ 1,571,419 , and $ 1,125,522 , respectively, as due to seller in the consolidated balance
+Added: ABC Transaction and Held for Sale
+Added: During the year 2022, the Company started discussions
+Added: regarding the potential liquidation process of Health through an assignment for the benefit of creditors (“ABC”), with a targeting
+Added: timeline for the transaction to be fully closed in December 2022.
+Added: The conversation involved operations, human resources, external legal
+Added: counsel, and Amb, LLC (a California limited liability company, the “Assignee”).
+Added: It was the management’s intention and
+Added: decision that the ABC transaction will be commenced and completed by year end 2022.
+Added: Due to operational processes, the filing was extended
+Added: and finalized on February 3, 2023.
+Added: On February 3, 2023, Health commenced the ABC
+Added: pursuant to California law.
+Added: An ABC is a liquidation process governed by state law (California law in this instance) that is an alternative
+Added: to a bankruptcy case under federal law.
+Added: Prior to commencing the ABC, Health ceased business operations and all of its employees were terminated
+Added: and treated in accordance with California law.
+Added: In the ABC, all of Health’s assets were transferred to the Assignee who acts as a
+Added: fiduciary for creditors and in a capacity equivalent to that of a bankruptcy trustee.
+Added: The Assignee is responsible for liquidating the
+Added: Similar to a bankruptcy case, there is a claims process.
+Added: Creditors of Health will receive notice of the ABC and a proof of claim
+Added: form and are required to submit a proof of claim in order to participate in distribution of net liquidation proceeds by the Assignee.
+Added: As of December 31, 2022, Health met the criteria to be classified
+Added: as held for sale.
+Added: As the entity has met this criteria, the Company is required to record the respective assets and liabilities at the
+Added: lower of carrying value or fair value less any costs to sell, and present the related assets and liabilities as separate line items in
+Added: the Consolidated Balance Sheets.
+Added: The following table presents information related
+Added: to the major classes of assets and liabilities that were classified as held for sale in the Company’s Consolidated Balance Sheets
+Added: as of December 31, 2022:
+Added: December 31, 2022
+Added: Current assets:
+Added: Cash and cash equivalents
+Added: $ ( 190,312 )
+Added: Accounts receivable, net
+Added: ( 1,219,927 )
+Added: Prepaid expenses and other current assets
+Added: Assets held for sale
+Added: Total current assets
+Added: Property and equipment, net
+Added: ( 1,107,279 )
+Added: Intangibles, net
+Added: ( 5,085,689 )
+Added: Operating lease right-of-use assets
+Added: Intercompany receivables
+Added: $ ( 2,921,958 )
+Added: LIABILITIES AND STOCKHOLDERS’ EQUITY
+Added: Current liabilities:
+Added: Accounts payable
+Added: $ ( 196,122 )
+Added: Accrued liabilities
+Added: ( 4,250,603 )
+Added: Intercompany payables
+Added: Operating lease liability, current
+Added: Liabilities held for sale
+Added: Total current liabilities
+Added: Total liabilities
+Added: STOCKHOLDERS’ EQUITY:
+Added: Accumulated deficit
+Added: $ ( 38,525,805 )
+Added: $ ( 2,921,958 )
+Added: $ ( 41,447,763 )
+Added: Total stockholders’ equity attributable to DocGo Inc.
and Subsidiaries
+Added: ( 38,525,805 )
+Added: ( 2,921,958 )
+Added: ( 41,447,763 )
+Added: Noncontrolling interests
+Added: Total stockholders’ equity
+Added: $ ( 38,525,805 )
+Added: $ ( 2,921,958 )
+Added: $ ( 41,447,763 )
+Added: Total liabilities and stockholders’ equity
+Added: $ ( 2,921,958 )
+Added: The Intercompany receivables and Intercompany payables are eliminated
+Added: in the Company’s Consolidated Balance Sheets.
+Added: and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
−Removed: Company recorded goodwill in connection with its acquisitions.
−Removed: The changes in the carrying value of goodwill for the period ended December
−Removed: 31, 2021 are as noted in the tables below:
+Added: In connection with the ABC transaction, the Company
+Added: has evaluated its Goodwill balances as of December 31, 2022 and has determined that there is an impairment of Goodwill related to its
+Added: Health reporting unit.
+Added: The impairment is primarily due to the ABC filing.
+Added: As a result of this impairment, the Company has
+Added: recognized a non-cash charge of $ 2,921,958 in the year ended December 31, 2022 in the Consolidated Statements of Operations.
+Added: was recorded as part of Other Income in the Company’s Consolidated Statements of Operations and has no impact on its cash flow,
+Added: liquidity, or compliance with debt covenants.
+Added: Additionally, the Company recorded Goodwill in
+Added: connection with its acquisitions, the total Goodwill acquired in 2022 was $ 35,299,136 .
+Added: The Company also updated the carrying value of
+Added: the Goodwill in its Consolidated Balance Sheets to reflect the additional Goodwill and the impairment charge.
+Added: The carrying value of Goodwill
+Added: amounts $ 38,900,413 , the changes in the carrying value of Goodwill for the period ended December 31, 2022 are as noted in the tables below:
Carrying Value
−Removed: Balance at December 31, 2019
+Added: Balance as of December 31, 2020
Goodwill acquired during the period
−Removed: Balance at December 31, 2020
+Added: Balance as of December 31, 2021
Goodwill acquired during the period
−Removed: Balance at December 31, 2021
−Removed: Company recorded amortization expense of $ 1,845,193 and $ 1,451,214 as of December 31, 2021 and 2020, respectively.
+Added: Impairment during the year
+Added: ( 2,921,958 )
+Added: Reassignment of Goodwill to Assets held for sale
+Added: ( 2,163,731 )
+Added: Balance as of December 31, 2022
+Added: The Company recorded amortization expenses of
+Added: $ 3,214,814 and $ 1,845,193 as of December 31, 2022 and 2021, respectively.
December 31, 2022
−Removed: Estimated Useful Life (Years)
−Removed: Gross Carrying Amount
−Removed: Accumulated Amortization
−Removed: Net Carrying Amount
Computer software
2 unchanged sentences
( 6,378,911 )
+Added: Material contracts
+Added: Customer relationship
$ (7,211,617 )
December 31, 2021
−Removed: Estimated Useful Life (Years)
−Removed: Carrying Amount
−Removed: Carrying Amount
Computer software
3 unchanged sentences
$ ( 4,053,793 )
−Removed: amortization expense at December 31, 2021 for the next five years and in the aggregate are as follows:
−Removed: Amortization Expense
and Subsidiaries
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
+Added: The estimated future amortization
+Added: expense of definite life intangible assets as of December 31, 2022 is as follows:
+Added: Amortization Expense
Accrued Liabilities
−Removed: liabilities consisted of the following at the dates indicated:
+Added: Accrued liabilities consisted of the following at the dates indicated:
Accrued bonus
6 unchanged sentences
Accrued fuel and maintenance
−Removed: Accrued workers compensation
+Added: Accrued workers compensation and insurance liabilities
Other current liabilities
3 unchanged sentences
Line of Credit
−Removed: May 13, 2021, the Company entered into a revolving loan and security agreement with a bank (the “Lender”), with a maximum
−Removed: revolving advance amount of $ 12,000,000 .
−Removed: Each Revolving Advance shall bear interest at a per annum rate equal to the Wall Street Journal
−Removed: Prime Rate ( 3.25 % at December 31, 2021), as the same may change from time to time, plus one percent (1.00%), but in no event less than
−Removed: five percent ( 5.00 %) per annum, calculated on the basis of a 360-day year for the actual number of days elapsed (“Contract Rate”).
−Removed: The revolving loan has a maturity date of May 12, 2022 (“Maturity Date”).
−Removed: This loan is secured by all assets of entities
−Removed: owned 100 % by DocGo Inc.
−Removed: On November 8, 2021, the company paid off the outstanding balance of the line of credit.
−Removed: This loan is subject to certain financial covenants such as a Fixed Charge Coverage Ratio and Debt to Effective Tangible Net Worth.
−Removed: On December 17, 2021, Ambulnz-FMC North America,
−Removed: LLC (“FMC NA”), entered into a revolving loan and bridge credit and security agreement with a subsidiary of one of its members
−Removed: with a maximum revolving advance amount of $ 12,000,000 .
−Removed: Each Revolving Advance shall bear interest at a per annum rate equal to the Wall
−Removed: Street Journal Prime Rate ( 3.25 % at December 31, 2021), as the same may change from time to time, plus one percent (1.00%), but in no
−Removed: event less than five percent (5.00%) per annum, calculated on the basis of a 360-day year for the actual number of days in the applicable
−Removed: The agreement is subject to certain financial covenants such as an unused fee, whereas the Company shall pay to the subsidiary
−Removed: of one of its members an unused fee in the amount of 0.5 % of the average daily amount by which the Revolving Commitment Amount ($ 12 million)
−Removed: exceeds the principal balance of the aggregate outstanding advances.
−Removed: All accrued and unpaid interest and unused fee shall be due and payable
−Removed: on the first anniversary of the date of the agreement (“Revolving Credit Maturity Date”).
−Removed: This loan is secured by all assets
−Removed: of entities owned 100 % by DocGo Inc.
+Added: On December 17, 2021, Ambulnz-FMC North America, LLC (“FMC NA”),
+Added: entered into a revolving loan and bridge credit and security agreement with a subsidiary of one of its members with a maximum revolving
+Added: advance amount of $ 12,000,000 .
+Added: Each Revolving Advance shall bear interest at a per annum rate equal to the Wall Street Journal Prime Rate
+Added: (7.75% as of March 10, 2023), as the same may change from time to time, plus one percent (1.00%), but in no event less than five percent
+Added: (5.00%) per annum, calculated on the basis of a 360-day year for the actual number of days in the applicable period.
+Added: The agreement is
+Added: subject to certain financial covenants such as an unused fee, whereas the Company shall pay to the subsidiary of one of its members an
+Added: unused fee in the amount of 0.5 % of the average daily amount by which the Revolving Commitment Amount ($ 12,000,000 ) exceeds the principal
+Added: balance of the aggregate outstanding advances.
+Added: All accrued and unpaid interest and unused fee shall be due and payable on the first anniversary
+Added: of the date of the agreement (“Revolving Credit Maturity Date”).
+Added: This loan is secured by all assets of entities owned 100 %
+Added: by DocGo Inc.
As of December 31, 2021, the outstanding balance of the line of credit was zero.
−Removed: On January 26, 2022,
−Removed: the company drew $ 1,000,000 to fund operations and meet short-term obligations.
+Added: On January 26, 2022, the company drew $ 1,000,000
+Added: to fund operations and meet short-term obligations.
+Added: In December 2022, the Company did not renew the agreement, and repaid the outstanding
+Added: On November 1, 2022, the Company entered into
+Added: a revolving loan and security agreement with two banks, with one bank as the administrative agent (the “Lenders”), with a
+Added: maximum revolving advance amount of $ 90,000,000 .
+Added: The revolving facility includes the ability for the Company to request an increase to
+Added: the commitment by an additional up to $ 50,000,000 , though no Lender (nor the Lenders collectively) are obligated to increase their respective
+Added: Borrowings under the revolving facility bear interest at a per annum rate equal to, (i) at the Company’s option, the
+Added: (x) the base rate or (y) the adjusted term SOFR rate, plus (ii) the applicable margin.
+Added: The applicable margins are based on the Company’s
+Added: consolidated net leverage ratio, adjusted on a quarterly basis.
+Added: The Initial applicable margins are 1.25 % for an adjusted term SOFR loan
+Added: and 0.25 % for a base rate loan and will be updated based on the consolidated net leverage ratio reported in the compliance certificate.
+Added: The revolving facility matures on the five-year anniversary of the closing date, November 1, 2027.
+Added: The revolving facility is secured by
+Added: a first-priority lien on substantially all of the Company’s present and future personal assets and intangible assets.
+Added: The revolving
+Added: facility is subject to certain financial covenants such as a net leverage ratio and interest coverage ratio, as defined in the agreement.
+Added: The Company has not made any draws under the facility and there is no amount outstanding.
+Added: As of December 31, 2022, the outstanding balance
+Added: of the line of credit is $ 0 .
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Notes Payable
−Removed: The Company has various loans with finance companies with monthly installments
−Removed: aggregating $ 102,235 , inclusive of interest ranging from 2.5 % through 7.5 %.
−Removed: The notes mature at various times through 2051 and are secured
−Removed: by transportation equipment.
+Added: The Company has various loans with finance companies
+Added: with monthly installments aggregating $ 76,546 , inclusive of interest ranging from 2.5 % through 8 %.
+Added: The notes mature at various times through
+Added: 2027 and are secured by transportation equipment.
The following table summarizes the Company’s notes payable:
−Removed: Equipment and financing loans payable, between 2.5 % and 7.5 % interest and maturing between January 2022 and May 2051
−Removed: Loan received pursuant to the Payroll Protection Program Term Note
+Added: Equipment and financing loans payable, between 2.5 % and 8 % interest and maturing between January 2022 and October 2027
+Added: Loan received pursuant to the PPP Term Note
Total notes payable
1 unchanged sentence
Total non-current portion of notes payable
−Removed: expense was $ 61,324 and $ 15,848 for the periods ended December 31, 2021 and 2020, respectively.
−Removed: Future minimum annual maturities of notes payable at December 31, 2021
+Added: Interest expenses were $ 117,664 and $ 61,324 for the periods ended December
+Added: 31, 2022 and 2021, respectively.
+Added: Future minimum annual maturities of notes payable as of December 31,
2022 are as follows:
−Removed: Notes Payable
Total maturities
Current portion of notes payable
−Removed: Long-term portion of notes payable
−Removed: Paycheck Protection Program Loan
−Removed: On November 20, 2020, the Company entered into
−Removed: a stock purchase agreement with LJH.
−Removed: Under the agreement, the Company acquired 100 % of the outstanding shares of common stock Prior to
−Removed: the acquisition, LJH received $ 142,667 from the Paycheck Protection Program (the “PPP Loan”), established pursuant to the
−Removed: Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) and administered by the U.S.
−Removed: Small Business Administration
−Removed: As part of the purchase agreement, the Company acquired the $ 142,667 PPP Loan and recorded the balance in notes payable.
−Removed: The unsecured PPP Loan accrues interest on the outstanding principal at the rate of 1 % per annum, due on September 13, 2021.
−Removed: was forgiven in August of 2021 and a gain from the forgiveness of this loan was recognized in Gain from PPP loan forgiveness.
+Added: Non-current portion of notes payable
Derivative Warrant Liabilities
−Removed: The Company determined the fair value of its Public
−Removed: Warrants, which are traded in active markets, using quoted market prices for identical instruments.
−Removed: Accordingly, the Public Warrants are
−Removed: classified as Level 1 financial instruments.
−Removed: As of December 31, 2021, there are 3,833,305 Public Warrants outstanding at a fair value
−Removed: of $ 8.1 million.
−Removed: Because the transfer of Private Warrants to anyone outside of a small group of individuals constituting the sponsors
−Removed: of DocGo would result in the Private Warrants having substantially the same terms as the Public Warrants, management determined that the
−Removed: fair value of each Private Warrant is the same as that of a Public Warrant, with an insignificant adjustment for marketability restrictions.
−Removed: Accordingly, the Private Warrants are classified as Level 1 financial instruments.
−Removed: As of December 31, 2021, 2,533,333 Private Warrants
−Removed: remained outstanding at a fair value of $ 5.4 million.
−Removed: Due to fair value changes throughout the year ended December 31, 2021, we recorded
−Removed: a gain on remeasurement of warrant liabilities of $ 5.2 million.
+Added: For the year ended December 31, 2021, the Company
+Added: determined the fair value of its Public Warrants, which were previously traded in active markets, using quoted market prices for identical
+Added: Accordingly, the Public Warrants were classified as Level 1 financial instruments.
+Added: As of December 31, 2021, there were 3,833,333
+Added: Public Warrants outstanding at a fair value of $ 8.1 million.
+Added: Because the transfer of Private Warrants to anyone outside of a small group
+Added: of individuals constituting the sponsors of DocGo would result in the Private Warrants having substantially the same terms as the Public
+Added: Warrants, management determined that the fair value of each Private Warrant was the same as that of a Public Warrant, with an insignificant
+Added: adjustment for marketability restrictions.
+Added: Accordingly, the Private Warrants were classified as Level 1 financial instruments.
+Added: As of December
+Added: 31, 2021, 2,533,333 Private Warrants remained outstanding at a fair value of $ 5.4 million.
+Added: Due to fair value changes throughout the year
+Added: ended December 31, 2021, we recorded a gain on remeasurement of warrant liabilities of $ 5.2 million.
+Added: As of December 31, 2022, the Company
+Added: recorded a gain of approximately $ 1.1 million from the remeasurement of warrant liabilities.
+Added: The warrants are marked-to-market in
+Added: each reporting period, and this loss reflected the increase in DocGo’s stock price relative to the beginning of the period.
+Added: August 15, 2022, the Company announced the redemption of all of its outstanding warrants under the Warrant Agreement, dated as of
+Added: October 14, 2020, by and between Motion Acquisition Corp.
+Added: (“Motion”) and Continental Stock Transfer & Trust Company,
+Added: as warrant agent, as part of the units sold in Motion’s initial public offering, on the redemption date of September 16, 2022
+Added: (the “Redemption Date”).
+Added: Warrants surrendered for exercise on a cashless basis resulted in the issuance of 1,406,371
+Added: A total of 68,514 warrants were not surrendered on the Redemption Date and were redeemed for $ 0.10 per warrant.
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Business Segment Information
13 unchanged sentences
Transportation
−Removed: Mobile Health
−Removed: As of Year Ended December 31, 2021
−Removed: $ 234,449,763
+Added: For the Year Ended December 31, 2022
$ 114,624,306
−Removed: Income (loss) from operations
$ 325,891,440
$ 440,515,746
+Added: Income (loss) from operations
( 45,676,221 )
2 unchanged sentences
Long-lived assets
−Removed: As of Year Ended December 31, 2020
−Removed: Income (loss) from operations
+Added: For the Year Ended December 31, 2021
$ 234,449,763
$ 318,718,580
+Added: Income (loss) from operations
( 26,365,962 )
2 unchanged sentences
Long-lived assets
−Removed: Long-lived assets include property, plant and
−Removed: equipment, goodwill and intangible assets.
+Added: Long-lived assets include Property and equipment, Goodwill and Intangible
Geographic Information
1 unchanged sentence
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Preferred Stock
In November 2021, the Company’s Series A
−Removed: prefeed stock was cancelled and converted into the right to receive a portion of merger consideration issuable as common stock of DocGo,
+Added: preferred stock was cancelled and converted into the right to receive a portion of merger consideration issuable as common stock of DocGo,
par value $ 0.0001 (“Common Stock”), pursuant to the terms and conditions set forth in the Merger Agreement.
8 unchanged sentences
The Series A preferred stockholders were entitled to a non-cumulative
−Removed: dividend equal to 8 % of the original issue price as defined in the agreement when declared by the board of directors.
+Added: dividends equal to 8 % of the original issue price as defined in the agreement when declared by the board of directors.
The holders of the Series A preferred stock had
17 unchanged sentences
Dividends may be paid
−Removed: to the common stockholders out of funds legally available, when declared by the board of directors.
−Removed: Preacquisition Warrants
−Removed: On February 15, 2018, the Ambulnz, Inc issued
−Removed: a warrant to purchase 1,367 shares of Class B Common Stock at a purchase price of $ 0.01 per share to an investor in conjunction with a
−Removed: capital investment.
−Removed: The warrant has no expiration date.
−Removed: The fair value on the date of issuance was $ 5,400 per share for a total fair value
−Removed: of $ 7,381,800 .
−Removed: On May 23, 2019, this warrant was exchanged for a warrant to purchase 2,461 shares of Series A Preferred Stock at a purchase
−Removed: price of $ 0.01 per share.
−Removed: The exchanged warrant has no expiration date, with a fair value on the date of issuance of $ 3,000 per share
−Removed: for a total fair value of $ 7,383,000 .
−Removed: These warrants were cashless exercised in November 2021 for 1,587,700 shares of common DocGo Inc.
−Removed: On June 5, 2019, the Company issued a warrant
−Removed: to purchase 667 shares of Series A Preferred Stock at a purchase price of $ 3,000 per share to an investor in conjunction with a capital
−Removed: The warrant expires on June 6, 2029.
−Removed: The fair value on the date of issuance was $ 2,078 per warrant for a total fair value
−Removed: of $ 1,386,026 .
−Removed: These warrants were cashless exercised in November 2021 for 229,807 shares of common DocGo Inc.
+Added: to the common stockholders out of funds legally available, when declared by the Board.
+Added: Share Repurchase Program
+Added: On May 24, 2022, the Company was authorized to
+Added: purchase up to $ 40 million of the Company’s common stock under a share repurchase program (the “Program”).
+Added: second and fourth quarter of 2022, the Company repurchased 536,839 shares of its common stock for $ 3,731,712 .
+Added: These shares were subsequently
+Added: There were no shares repurchased during the third quarter of 2022.
+Added: The Program does not oblige the Company to acquire any specific
+Added: number of shares and will expire on November 24, 2023.
+Added: Under the Program, shares may be repurchased using a variety of methods, including
+Added: privately negotiated and/or open market transactions, including under plans complying with Rule 10b5-1 under the Securities Exchange Act
+Added: of 1934, as amended (the “Exchange Act”), as part of accelerated share repurchases, block trades and other methods.
+Added: manner, price and amount of any common stock repurchases under the Program are determined by the Company in its discretion and depend
+Added: on a variety of factors, including legal requirements, price and economic and market conditions.
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Stock Based Compensation
5 unchanged sentences
The Company’s stock options generally vest on various terms based on
−Removed: continuous services over periods ranging from three to five years.
−Removed: The stock options are subject to time vesting requirements through
−Removed: 2031 and are nontransferable.
+Added: continuous services up to five years.
+Added: The stock options are subject to time vesting requirements through 2026 and are nontransferable.
Stock options granted have a maximum contractual term of 10 years.
−Removed: On December 31, 2021, approximately 2.5
−Removed: million employee options had vested.
+Added: On December 31, 2022, approximately 2.6 million employee options had
The fair value of each stock option grant is estimated
on the date of grant using the Black-Scholes option-pricing model.
−Removed: The Company’s shares of stock are not publicly traded;
−Removed: however, management
−Removed: has taken the average of several publicly traded companies that are representative of the Company’s size and industry in order to estimate
−Removed: its expected stock volatility.
+Added: Management took the company specific volatility and the average
+Added: of several publicly traded companies that were representative of the Company’s size and industry in order to estimate its expected
+Added: stock volatility.
The expected term of the options represents the period of time the instruments are expected to be outstanding.
−Removed: The Company bases the risk-free interest rate on the rate payable on the U.S.
−Removed: Treasury securities corresponding to the expected term of
−Removed: the awards at the date of grant.
−Removed: Expected dividend yield is zero based on the fact that the Company has not historically paid and does
−Removed: not intend to pay a dividend in the foreseeable future.
−Removed: The Company utilized contemporaneous valuations
−Removed: in determining the fair value of its shares at the date of option grants.
−Removed: Prior to the Merger, each valuation utilized both the discounted
−Removed: cash flow and guideline public company methodologies to estimate the fair value of its shares on a non-controlling and marketable basis.
−Removed: The December 31, 2020 valuations also included an approach that took into consideration a pending non-binding letter of intent from Motion
−Removed: Acquisition Corp.
−Removed: The March 11, 2021 valuation report relied solely on the fair value of the Company’s shares implied by the March
−Removed: 8, 2021 Merger Agreement with Motion Acquisition Corp.
−Removed: A discount for lack of marketability was applied
−Removed: to the non-controlling and marketable fair value estimates determined above.
−Removed: The determination of an appropriate discount for lack of
−Removed: marketability was based on a review of discounts on the sale of restricted shares of publicly traded companies and put-based quantitative
−Removed: Factors that influenced the size of the discount for lack of marketability include (a) the estimated time it would take for a
−Removed: Company stockholder to achieve marketability, and (b) the volatility of the Company’s business.
+Added: bases the risk-free interest rate on the rate payable on the U.S.
+Added: Treasury securities corresponding to the expected term of the awards
+Added: at the date of grant.
+Added: Expected dividend yield is zero based on the fact that the Company has not historically paid and does not intend
+Added: to pay a dividend in the foreseeable future.
+Added: Prior to the merger, the Company utilized contemporaneous
+Added: valuations in determining the fair value of its shares at the date of option grants.
+Added: Each valuation utilized both the discounted cash
+Added: flow and guideline public company methodologies to estimate the fair value of its shares on a non-controlling and marketable basis.
+Added: March 11, 2021 valuation report relied solely on the fair value of the Company’s shares implied by the March 8, 2021 Merger Agreement
+Added: with Motion Acquisition Corp.
+Added: For certain stock options issued prior to
+Added: the Merger, a discount for lack of marketability was applied to the non-controlling and marketable fair value estimates determined
+Added: The determination of an appropriate discount for lack of marketability was based on a review of discounts on the sale of
+Added: restricted shares of publicly traded companies and put-based quantitative methods.
+Added: Factors that influenced the size of the discount
+Added: for lack of marketability include (a) the estimated time it would take for a Company stockholder to achieve marketability, and (b)
+Added: the volatility of the Company’s business.
+Added: Subsequent to the Merger, the Company utilized
+Added: publicly available pricing.
The following assumptions were used to compute
the fair value of the sole stock option grant during the period ended December 31, 2022 and 2021:
−Removed: Year Ended December 31,
+Added: Ended December 31
Risk-free interest rate
3 unchanged sentences
Dividend yield
−Removed: and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
−Removed: The following table summarizes the Company’s stock option activity under the Plan for the period ended December 31, 2021:
−Removed: Options Shares
−Removed: Weighted Average Exercise Price
+Added: The following table summarizes the Company’s
+Added: stock option activity under the Plan for the period ended December 31, 2022:
+Added: Exercise Price
Life in Years
Intrinsic Value
−Removed: Outstanding at January 1, 2019
−Removed: Granted/ Vested during the year
−Removed: Exercised during the year
−Removed: Cancelled during the year
−Removed: Balance, December 31, 2019
+Added: Balance as of December 31, 2020
Granted/ Vested during the year
Exercised during the year
+Added: ( 1,235,130 )
Cancelled during the year
−Removed: Balance, December 31, 2020
+Added: Balance as of December 31, 2021
Granted/ Vested during the year
2 unchanged sentences
Cancelled during the year
−Removed: Balance, December 31, 2021
−Removed: Options vested and exercisable at December 31, 2021
+Added: Balance as of December 31, 2022
+Added: Options vested and exercisable as of December 31, 2022
The aggregate intrinsic value in the above table
2 unchanged sentences
and $ 2.88 , respectively.
−Removed: As of December 31, 2021 and 2020, the total unrecognized
−Removed: compensation related to unvested stock option awards granted was $ 20,792,804 and $ 1,947,767 , respectively, which the Company expects to
−Removed: recognize over a weighted-average period of approximately 3.7 and 2.4 years.
+Added: On December 31, 2022 and December 31, 2021, the total unrecognized compensation related to unvested stock option
+Added: awards granted was $ 41,666,564 and $ 20,792,804 , respectively, which the Company expects to recognize over a weighted-average period of
+Added: approximately 2.16 years.
+Added: and Subsidiaries
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
+Added: Restricted Stock Units
+Added: The fair value of restricted stock units (“RSUs”)
+Added: is determined on the date of grant.
+Added: The Company records compensation expenses in the Consolidated Statements of Operations and Comprehensive
+Added: Income on a straight-line basis over the vesting period for RSUs.
+Added: The vesting period for employees and members of the Board of Directors
+Added: ranges from one to four years .
+Added: Activity under RSUs was as follows:
+Added: Balance as of December 31, 2021
+Added: Vested during the year
+Added: Balance as of December 31, 2022
+Added: Vested and unissued as of December 31, 2022
+Added: Non-vested as of December 31, 2022
+Added: The total grant-date fair value of RSUs granted
+Added: during the period ended December 31, 2022 was $ 2,547,498 .
+Added: In 2022, the company entered into agreements to
+Added: issue $ 535,000 in aggregate RSUs in 2023.
+Added: The number of shares to be issued in 2023 will be based on the stock prices at stated dates
+Added: in these agreements.
+Added: For the year ended December 31, 2022, the Company
+Added: recorded stock-based compensation expense related to RSUs of $ 870,579 .
+Added: As of December 31, 2022, the Company had $ 2,177,713
+Added: in unrecognized compensation cost related to non-vested RSUs, which is expected to be recognized over a weighted-average period of approximately 1.7 years.
Operating Leases
20 unchanged sentences
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
−Removed: table below comprise lease expenses for the periods ended December 31, 2021 and 2020:
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
+Added: The table below comprise lease expenses for the periods ended December
+Added: 31, 2022 and 2021, respectively:
Components of total lease cost:
2 unchanged sentences
Total lease cost
−Removed: Position as of December 31, 2021
−Removed: lease assets and lease liabilities for the Company’s operating leases were recorded in the consolidated balance sheets as follows:
+Added: Lease Position as of December 31, 2022
+Added: Right-of-use lease assets and lease liabilities for the Company’s
+Added: operating leases were recorded in the Consolidated Balance Sheets as follows:
Lease right-of-use assets
5 unchanged sentences
Total lease liability
−Removed: Terms and Discount Rate
+Added: Lease Terms and Discount Rate
Weighted average remaining lease term (in years) – operating leases
1 unchanged sentence
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Undiscounted Cash Flows
−Removed: minimum lease payments under the operating leases at December 31, 2021 are as follows:
+Added: Future minimum lease payments under the operating leases as of December
+Added: 31, 2022 are as follows:
Operating Leases
2 unchanged sentences
Less effects of discounting
+Added: $ ( 1,271,408 )
Present value of future minimum lease payments
−Removed: Operating lease expense approximated $ 1,993,984 and $ 1,828,356 for
+Added: Operating lease expenses approximated $ 2,294,636 and $ 1,993,984 for
the years ended December 31, 2022 and 2021, respectively.
3 unchanged sentences
The Company leases vehicles under a non-cancelable
−Removed: finance lease agreements with a liability of $ 10,139,410 and $ 7,373,664 for the periods ended December 31, 2021 and 2020, (accumulated
−Removed: depreciation of $ 7,095,242 and $ 4,181,317 as of December 31, 2021 and 2020).
−Removed: Depreciation expense for the vehicles under non-cancelable
+Added: finance lease agreements with a liability of $ 8,646,803 and $ 10,139,410 for the periods ended December 31, 2022 and 2021, respectively
+Added: (accumulated depreciation of $ 7,906,966 and $ 7,095,242 as of December 31, 2022 and 2021, respectively).
+Added: Depreciation expenses for the vehicles under non-cancelable
lease agreements amounted to $ 3,236,418 and $ 2,913,925 for the years ended December 31, 2022 and 2021, respectively.
+Added: Gain on Lease Remeasurement
+Added: In June 2022, the Company reassessed its finance
+Added: lease estimates relating to vehicle mileage and residual value.
+Added: As a result, the Company determined to purchase the vehicles at the end
+Added: of the leases which resulted in a gain of $ 1.4 million recorded as gains from lease accounting on the Consolidated Statements of Operations
+Added: and Comprehensive Income.
Lease Payments
−Removed: table below comprise lease payments for the periods ended December 31, 2021 and 2020:
+Added: The table below comprise lease payments for the
+Added: periods ended December 31, 2022 and 2021, respectively:
Components of total lease payment:
3 unchanged sentences
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Lease Position as of December 31, 2022
Right-of-use lease assets and lease liabilities
−Removed: for the Company’s finance leases were recorded in the consolidated balance sheet as follows:
+Added: for the Company’s finance leases were recorded in the Consolidated Balance Sheets as follows:
Lease right-of-use assets
6 unchanged sentences
Lease Terms and Discount Rate
−Removed: The table below presents certain information related to the weighted average remaining lease term and the weighted average discount rate for the Company’s finance leases as of December 31, 2021:
+Added: The table below presents certain information related
+Added: to the weighted average remaining lease term and the weighted average discount rate for the Company’s finance leases as of December
Weighted average remaining lease term (in years) – finance leases
1 unchanged sentence
Undiscounted Cash Flows
−Removed: minimum lease payments under the finance leases at December 31, 2021 are as follows:
+Added: Future minimum lease payments under the finance leases as of December
+Added: 31, 2022 are as follows:
Finance Leases
4 unchanged sentences
Present value of future minimum lease payments
−Removed: In 2021, the Company recognized other loss of
−Removed: $ 40,086 , net of $ 45,826 from realized foreign exchange loss offset by rental income of $ 5,740 .
−Removed: In 2020, the Company recognized other income
−Removed: of $ 300,000 from a legal settlement in the Consolidated Statements of Operations and Comprehensive Loss for the year.
+Added: Other Income (Loss)
+Added: The Company recognized $ 950,264 and 4,437,887
+Added: of Other income for the years ended December 31, 2022 and December 31, 2021, respectively, as follows:
+Added: Years Ended December 31
+Added: Other income (expenses):
+Added: Interest income (expense), net
+Added: Gain on remeasurement of warrant liabilities
+Added: Gain (loss) on initial equity method investment
+Added: Gain on remeasurement of finance leases
+Added: Gain on bargain purchase
+Added: Gain from PPP loan forgiveness
+Added: Loss on disposal of fixed assets
+Added: Goodwill impairment
+Added: ( 2,921,958 )
+Added: Other expenses
+Added: Total other income
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Related Party Transactions
1 unchanged sentence
transactions with various related parties.
−Removed: The Company purchases medical supplies from Medline
−Removed: Industries, Inc.
−Removed: Medline Industries, Inc.
−Removed: is an investor in the Company, and therefore a related party.
−Removed: The Company made payments to Medline
−Removed: Industries, Inc.
−Removed: for medical supplies in the amount of $ 271,103 and $ 148,276 for the years ended December 31, 2021 and 2020 respectively.
−Removed: PrideStaff provides subcontractor services for
−Removed: The PrideStaff franchise is owned by an operations manager of the Company and his spouse, therefore, is a related party.
−Removed: The Company made subcontractor payments to PrideStaff totaling $ 656,883 and $ 1,044,120 for the years ended December 31, 2021 and 2020
−Removed: respectively.
−Removed: provides commission services for
−Removed: Harpua is owned by an operations manager of the Company, therefore is a related party.
−Removed: The Company made commission payments
−Removed: to Harpua totaling $ 155,092 and $ 84,852 for the years ended December 31, 2021 and 2020 respectively.
−Removed: SM Hewlett, LLC provides commission services for
−Removed: SM Hewlett is owned by an operations manager of the Company, therefore is a related party.
−Removed: The Company made commission payments
−Removed: to SM Hewlett totaling $ 132,414 for year ended December 31, 2021.On December 17, 2021, a subsidiary of the Company entered into a line
−Removed: of credit with an entity that is a member of one of its joint ventures, which it may borrow up to $ 12 million.
−Removed: (See note 8).
−Removed: As of December
−Removed: 31, 2021 there was no outstanding balance on this line of credit.
−Removed: Tendler Strategic & Legal Services PLLC (“EDTSLS”)
−Removed: provides commission services for the Company.
−Removed: Tendler Strategic & Legal Services PLLC is owned by General Counsel of the Company,
−Removed: therefore is a related party.
−Removed: The Company made commission payments to Ely D.
+Added: Tendler Strategic & Legal Services
+Added: PLLC provides legal services for the Company.
+Added: Tendler Strategic & Legal Services PLLC is owned by the General Counsel of the
+Added: Company, and therefore is a related party.
+Added: The Company made legal payments to Ely D.
Tendler Strategic & Legal Services PLLC totaling
$ 960,081 and $ 702,083 for the years ended December 31, 2022, and 2021, respectively.
+Added: PrideStaff provides subcontractor services for the Company.
+Added: is owned by the operations manager of the Company and his spouse, and therefore, a related party.
+Added: The Company made subcontractor payments
+Added: to PrideStaff totaling $ 547,500 and $ 656,883 for the years ended December 31, 2022, and 2021, respectively.
Included in Accounts payable were $ 86,555 and
$ 230,517 due to related parties as of December 31, 2022, and 2021, respectively.
−Removed: reconciliation of the statutory U.S.
−Removed: federal income tax rate to the Company’s effective tax rate consist of the following:
−Removed: For the Years Ended December 31,
+Added: A reconciliation of the statutory U.S.
+Added: income tax rate to the Company’s effective tax rate consist of the following:
+Added: For the Years Ended
Statutory federal income tax benefit
3 unchanged sentences
Change in valuation allowance
−Removed: Income tax provision/(benefit)
+Added: Income tax (benefit)/provision
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
−Removed: components of income tax provision (benefit) are as follows:
−Removed: For the Years Ended December
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
+Added: The components of income tax provision (benefit) are as follows:
+Added: For the Years Ended
State and local
+Added: $ ( 7,683,475 )
State and local
−Removed: Total income tax expense (benefit)
−Removed: income taxes reflect the net tax effects of temporary differences between the carrying value of assets and liabilities for financial
−Removed: reporting purposes and amounts used for income tax purposes.
−Removed: The temporary differences that give rise to deferred tax assets and liabilities
−Removed: are as follows:
−Removed: For the Years Ended December 31,
+Added: ( 2,649,791 )
+Added: ( 9,957,965 )
+Added: Total income tax (benefit) expense
+Added: $ ( 7,961,321 )
+Added: Deferred income taxes reflect the net tax effects
+Added: of temporary differences between the carrying value of assets and liabilities for financial reporting purposes and amounts used for income
+Added: tax purposes.
+Added: The temporary differences that give rise to deferred tax assets and liabilities are as follows:
+Added: For the Years Ended
Deferred tax assets (liabilities):
13 unchanged sentences
Deferred tax assets, net of allowance
−Removed: The Company has determined, based upon available
−Removed: evidence, that it is more likely than not that all of the net deferred tax asset will not be realized and, accordingly, has provided a
−Removed: full valuation allowance against its net deferred tax asset.
−Removed: Management considers the scheduled reversal of deferred tax liabilities,
−Removed: projected future taxable income, net operating loss carryback potential, and tax planning strategies in making these assessments.
+Added: The Company has determined, based upon available evidence, that it
+Added: is more likely than not that all of the net deferred tax asset will not be realized and, accordingly, has provided a partial and a full
+Added: valuation allowance against its net deferred tax asset as of December 31, 2022 and 2021, respectively.
+Added: Management considers the scheduled
+Added: reversal of deferred tax liabilities, projected future taxable income, net operating loss carryback potential, and tax planning strategies
+Added: in making these assessments.
As of December 31, 2022 and 2021, the Company
4 unchanged sentences
and 2021, the Company had state net operating loss carryforward of approximately $ 2,592,560 and $ 67,229,895 , respectively.
−Removed: net operating loss carryforwards generated after December 31, 2017 of $ 62,242,177 carry forward infinitely, while the remaining federal
−Removed: net operating loss carryforwards of $ 11,656,596 began to expire in 2037.
−Removed: State and foreign net operating loss carryforwards generated
−Removed: in the tax years from 2017 to 2020 will begin to expire, if not utilized, by 2039.
−Removed: Utilization of the net operating loss carryforwards
−Removed: may be subject to an annual limitation according to Section 382 of the Internal Revenue Code of 1986 as amended, and similar provisions.
+Added: net operating loss carryforwards generated after December 31, 2017 of $ 35,289,184 carry forward infinitely.
+Added: State and foreign net operating
+Added: loss carryforwards generated in the tax years from 2017 to 2020 will begin to expire, if not utilized, by 2039.
+Added: Utilization of the net
+Added: operating loss carryforwards may be subject to an annual limitation according to Section 382 of the Internal Revenue Code of 1986 as amended,
+Added: and similar provisions.
and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
The difference between the statutory income taxes
4 unchanged sentences
The net change in the total valuation allowance for the years ended December 31, 2022, and 2021
−Removed: 2020 was a decrease of $ 5,328,621 and an increase $ 4,010,707 , respectively.
+Added: was a decrease of $15,182,335 and $5,328,621, respectively.
In assessing the realizability of the deferred
7 unchanged sentences
The Company accrued total penalties and interest of $0 during the years ended December
−Removed: 31, 2021 and 2020 and in total, as of December 31, 2021 and 2020 has recognized penalties and interest of $0.
−Removed: The Company files tax returns as prescribed
−Removed: by the tax laws of the jurisdictions in which they operate.
−Removed: In the normal course of business, the Company is subject to examination
−Removed: by federal and foreign jurisdictions where applicable based on the statute of limitations that apply in each jurisdiction.
−Removed: December 31, 2021, open years related to all jurisdictions are 2020, 2019, 2018, 2017, and 2016.
−Removed: The Company has no open tax audits
−Removed: with any taxing authority as of December 31, 2021.
+Added: 31, 2022 and 2021 and in total, as of both December 31, 2022 and 2021 has recognized penalties and interest of $0.
+Added: The Company files tax returns as prescribed by
+Added: the tax laws of the jurisdictions in which they operate.
+Added: In the normal course of business, the Company is subject to examination by federal
+Added: and foreign jurisdictions where applicable based on the statute of limitations that apply in each jurisdiction.
+Added: As of December 31, 2022,
+Added: open years related to all jurisdictions are 2021, 2020, and 2019.
+Added: The Company has no open tax audits with any taxing authority as of December
+Added: The Company has established a 401(k) plan in January
+Added: 2022 that qualifies as a deferred compensation arrangement under Section 401 of the Internal Revenue Code.
+Added: employees that complete
+Added: two months of service with the Company are eligible to participate in the plan.
+Added: The Company did not make any employer contributions to
+Added: this plan as of December 31, 2022 except for one subsidiary.
+Added: Exceptional matched the 401K plan contributions amounting to $ 226,260 for
+Added: the year ended December 31, 2022.
Legal Proceedings
From time to time, the Company may be involved
−Removed: as a defendant in legal actions that arise in the normal course of business.
−Removed: In the opinion of management, the Company has adequate legal
−Removed: defense on all legal actions, and the results of any such proceedings would not materially impact the Consolidated Financial statements
+Added: as a defendant in legal actions that arise in the normal course of its business.
+Added: In the opinion of management, the Company has adequate
+Added: legal defense on all legal actions, and the results of any such proceedings would not materially impact the Consolidated Financial Statements
of the Company.
−Removed: The Company provides disclosure and records loss contingencies in accordance with the loss contingencies accounting guidance.
−Removed: In accordance with such guidance, the Company establishes accruals for such matters when potential losses become probable and can be reasonably
+Added: The Company discloses and records loss contingencies in accordance with the loss contingencies accounting guidance.
+Added: accordance with such guidance, the Company establishes accruals for such matters when potential losses become probable and can be reasonably
If the Company determines that a loss is reasonably possible and the loss or range of loss can be estimated, the Company discloses
−Removed: the possible loss in the Consolidated Financial statements.
−Removed: As of December 31, 2021 and 2020, the Company
−Removed: recorded a liability of $ 1,000,000 , which represents an amount for an agreed settlement, under the terms of a memorandum of understanding,
−Removed: of various class-based claims, both actual and potential, under Federal and California State law over an historical period.
−Removed: The settlement
−Removed: is subject to court approval.
+Added: the possible loss in its Consolidated Financial Statements.
+Added: As of December 31, 2022 and December 31, 2021,
+Added: the Company recorded a liability of $ 1,000,000 , which represented an agreed-upon settlement of various class-based claims, both actual
+Added: and potential, under California state law, as described in detail below.
+Added: Stephanie Zamora, Jascha Dlugatch, et al.
+Added: Health, LLC, et al.
+Added: was filed in the Los Angeles Superior Court on October 11, 2018, and the complaint alleged wage and hour violations
+Added: pursuant to California’s Private Attorneys’ General Act of 2004 (“PAGA”).
+Added: On February 24, 2020, this case was
+Added: consolidated with Jascha Dlugatch, et.
+Added: Ambulnz Health, LLC (the “Consolidated Compliant”), another lawsuit filed in
+Added: the Los Angeles Superior Court.
+Added: On May 6, 2021, the parties attended mediation and settled the claims pled in the Consolidated Complaint
+Added: on a class-wide and PAGA basis in exchange for a proposed $ 1,000,000 payment by the defendant parties, inclusive of administrative costs
+Added: On September 9, 2022, the Court preliminarily approved the proposed settlement.
+Added: A final approval hearing is currently scheduled
+Added: for April 28, 2023.
+Added: and Subsidiaries
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Risk and Uncertainties
COVID-19 Risks, Impacts and Uncertainties
−Removed: On January 30, 2020, the World Health Organization
−Removed: (“WHO”) announced a global health emergency because of a new strain of coronavirus (the “COVID-19 Outbreak”) and
−Removed: the risks to the international community as the virus spreads globally.
−Removed: In March 2020, the WHO classified the COVID-19 Outbreak as a pandemic,
−Removed: based on the rapid increase in exposure globally.
The spread of COVID-19 and the related country-wide
−Removed: shutdowns and restrictions have had a mixed impact on the Company’s business.
+Added: shutdowns and restrictions had a mixed impact on the Company’s business.
In the ambulance transportation business, which predominantly
−Removed: comprises non-emergency medical transportation, the Company has seen a decline in volumes from historical and expected levels, as elective
−Removed: surgeries and other procedures have been postponed.
−Removed: In some of the Company’s larger markets, such as New York and California, there have
−Removed: been declines in trip volume.
−Removed: In addition, the Company experienced lost revenues associated with sporting, concerts, and other events,
−Removed: as those events have been cancelled or have a significantly restricted (or entirely eliminated) the number of permitted attendees.
−Removed: and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
−Removed: There are two areas where the Company has experienced
−Removed: positive business impacts from COVID-19.
−Removed: In April and May 2020, the Company participated in an emergency project with Federal Emergency
−Removed: Management Agency (“FEMA”) in the New York City area.
+Added: comprises of non-emergency medical transportation, the Company saw a decline in volumes from historical and expected levels, as elective
+Added: surgeries and other procedures were postponed.
+Added: In some of the Company’s larger markets, such as New York and California, there were
+Added: declines in trip volume.
+Added: In addition, the Company experienced lost revenues associated with sporting, concerts and other events, as those
+Added: events were cancelled or had a significantly restricted (or entirely eliminated) the number of permitted attendees.
+Added: Ambulance transports
+Added: and event-related revenues have both since recovered to pre-COVID levels or higher.
+Added: There are two areas where the Company has experienced positive business
+Added: impacts from COVID-19.
+Added: In April and May 2020, the Company participated in an emergency project with Federal Emergency Management Agency
+Added: (“FEMA”) in the New York City area.
This engagement resulted in incremental transportation revenue.
−Removed: in response to the need for widespread COVID-19 testing and available Emergency Medical Technicians (“EMT”) and Paramedics,
−Removed: the Company formed a new subsidiary, Rapid Reliable Testing, LLC (“RRT”), with the goal to perform COVID-19 tests at nursing
−Removed: homes, municipal sites, businesses, schools and other venues.
+Added: In addition, in response
+Added: to the need for widespread COVID-19 testing and available EMT and Paramedics, the Company formed a new subsidiary, Rapid Reliable Testing,
+Added: LLC (“RRT”), with the goal to perform COVID-19 tests at nursing homes, municipal sites, businesses, schools and other venues.
RRT is part of the Mobile Health segment.
−Removed: The Company has continued to operate with several
−Removed: back-office employees working remotely.
−Removed: To date, the Company has not witnessed any degradation in productivity from these employees, and
−Removed: the Company’s operations have proceeded without major interruption.
−Removed: The measures to contain the spread of COVID-19
−Removed: in the Company and other developments related to COVID-19 have materially affected the Company’s results of operations during 2020.
−Removed: Where applicable, the impact resulting from the COVID-19 pandemic during the year ended December 31, 2020, has been considered, including
−Removed: updated assessments of the recoverability of assets and evaluation of potential credit losses.
−Removed: Sources of relief available to the Company included
−Removed: the Coronavirus Aid, Relief and Economic Security Act (the “CARES Act”), which was enacted on March 27, 2020, the Paycheck
−Removed: Protection Program and Health Care Enhancement Act (the “PPPHCE Act”), which was enacted on April 24, 2020, and the Consolidated
−Removed: Appropriations Act, 2021 (the “CAA”), which was enacted on December 27, 2020.
−Removed: The CARES Act, PPPHCE Act and the CAA authorized
−Removed: funding to be distributed to hospitals and other healthcare providers through the Public Health and Social Services Emergency Fund (the
−Removed: In addition, the CARES Act provide for an expansion of the Medicare Accelerated and Advance Payment Program whereby
−Removed: inpatient acute care hospitals and other eligible providers were able to request accelerated payment of up to 100 % of their Medicare payment
−Removed: amount for a six-month period to be repaid through withholding of future Medicare fee-for-service payments.
−Removed: During the year ended December
−Removed: 31, 2020, the Company was a beneficiary of these stimulus measures, including the Medicare Accelerated and Advance Payment Program.
−Removed: Company’s accounting policies for the recognition of these stimulus monies are as follows:
−Removed: Pandemic Relief Funds
−Removed: During the year ended December 31, 2020, the Company
−Removed: received $ 1,046,955 in payments through the PHSSEF and various state and local programs, net of amounts that will be repaid to HHS.
−Removed: PHSSEF payments received were recognized as a reduction in cost of revenues on the income statement during the year ended December 31,
−Removed: The recognition of amounts received is conditioned upon the provision of care for individuals with possible or actual cases of COVID-19
−Removed: after January 31, 2020.
−Removed: Certification that payment will be used to offset costs to prevent, prepare for and respond to coronavirus will
−Removed: Amounts are recognized as a reduction to operating costs and expenses only to the extent the Company is reasonably assured
−Removed: that underlying conditions have been met.
−Removed: The Company’s assessment of whether the
−Removed: terms and conditions for amounts received are reasonably assured of having been met considers, among other things, the CARES Act, the
−Removed: CAA and all frequently asked questions and other interpretive guidance issued by HHS, including the Post-Payment Notice of Reporting Requirements
−Removed: issued on January 15, 2021 (the “January 15, 2021 Notice”) and frequently asked questions issued by HHS on January 28, 2021
−Removed: which clarified previously issued guidance, as well as expenses incurred attributable to the coronavirus and the Company’s results
−Removed: of operations during such period as compared to the Company’s budget.
−Removed: Such guidance, specifically the various Post-Payment Notice
−Removed: of Reporting Requirements and frequently asked questions issued by HHS, set forth the allowable methods for quantifying eligible healthcare
−Removed: related expenses and lost revenues.
−Removed: Only healthcare related expenses attributable to coronavirus that another source has not reimbursed
−Removed: and is not obligated to reimburse are eligible to be claimed.
−Removed: The use of funds calculation as of December 31, 2020, takes into account
−Removed: expenses attributable to each respective entity, which primarily relate to incremental labor and supply costs, as well as lost revenue
−Removed: opportunity cost.
−Removed: and Subsidiaries
−Removed: NOTES TO CONSOLIDATED
−Removed: FINANCIAL STATEMENTS (CONTINUED)
−Removed: Amounts received through the PHSSEF or state and
−Removed: local programs that have not yet been recognized as a reduction to operating costs and expenses or otherwise have not been refunded to
−Removed: HHS or the various state and local agencies as of December 31, 2020, are reflected within accounts payable and accrued expenses in the
−Removed: consolidated balance sheet, and such unrecognized amounts may be recognized as a reduction in operating costs and expenses in future periods
−Removed: if the underlying conditions for recognition are met.
−Removed: HHS’ interpretation of the underlying terms and conditions of such PHSSEF
−Removed: payments, including auditing and reporting requirements, continues to evolve.
−Removed: Additional guidance or new and amended interpretations of
−Removed: existing guidance on the terms and conditions of such PHSSEF payments may result in changes in the Company’s estimate of amounts
−Removed: for which the terms and conditions are reasonably assured of being met, and any such changes may be material.
−Removed: Additionally, any such changes
−Removed: may result in the Company’s inability to recognize additional PHSSEF payments or may result in the derecognition of amounts previously
−Removed: recognized, which (in any such case) may be material.
+Added: Since early 2020, RRT has grown significantly, and its services have expanded beyond COVID-19
+Added: testing to a wide variety of tests, vaccinations and other procedures.
+Added: While COVID-19 testing activity continued to grow throughout 2021
+Added: and into early 2022, such activity has slowed considerably over the past several months, as the pandemic has waned, and COVID-19 testing
+Added: accounted for a relatively small proportion of the Company’s overall revenues during the third and fourth quarters of 2022.
+Added: anticipates that COVID-19 will continue to account for a shrinking proportion of the Company’s revenues in 2023 and beyond.
+Added: The Company’s current
+Added: business plan assumes continued recovery of industry-wide transportation volumes to historical levels and beyond, plus an increased demand
+Added: for mobile health services, a demand that was accelerated by the pandemic, but which is also being driven by longer-term secular
+Added: factors, such as the increasing desire on the part of patients to receive treatments outside of traditional settings, such as doctor’s
+Added: offices and hospitals.
+Added: However, given the unpredictable, unprecedented, and fluid nature of the pandemic and its economic consequences,
+Added: we are unable to predict the duration and extent to which the pandemic and its related positive and negative impacts will affect our business,
+Added: financial condition, and results of operations in future periods.
+Added: Likewise, we are unable to predict the emergence of future, unrelated
+Added: pandemics, which would have some of the same impacts as those experienced with COVID-19.
Medicare Accelerated Payments
2 unchanged sentences
Effective October 8, 2020, CMS is no longer accepting new applications for accelerated
−Removed: Accordingly, the Company does not expect to receive additional Medicare accelerated payments.
−Removed: Payments under the Medicare Accelerated
−Removed: and Advance Payment program are advances that must be repaid.
−Removed: Effective October 1, 2020, the program was amended such that providers are
−Removed: required to repay accelerated payments beginning one year after the payment was issued.
−Removed: After such one-year period, Medicare payments
−Removed: owed to providers will be recouped according to the repayment terms.
−Removed: The repayment terms specify that for the first 11 months after repayment
−Removed: begins, repayment will occur through an automatic recoupment of 25 % of Medicare payments otherwise owed to the provider.
−Removed: At the end of
−Removed: the eleven-month period, recoupment will increase to 50% for six months.
−Removed: At the end of the six months (or 29 months from the receipt of
−Removed: the initial accelerated payment), Medicare will issue a letter for full repayment of any remaining balance, as applicable.
−Removed: In such event,
−Removed: if payment is not received within 30 days, interest will accrue at the annual percentage rate of four percent (4%) from the date the letter
−Removed: was issued and will be assessed for each full 30-day period that the balance remains unpaid.
−Removed: As of December 31, 2021, the entire balance
−Removed: of $ 975,415 of Medicare accelerated payments are reflected within accrued liabilities in the consolidated balance sheet.
−Removed: The Company’s
−Removed: estimate of the current liability is a function of historical cash receipts from Medicare and the repayment terms set forth above.
+Added: There were no Medicare accelerated payments reflected within accrued liabilities in the Consolidated Balance Sheets as of December
+Added: 31, 2022, compared to $ 975,415 as of December 31, 2021.
+Added: and Subsidiaries
+Added: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)
Subsequent Events
−Removed: Pursuant to the Mid Atlantic asset purchase agreement
−Removed: forementioned in Note 4, Acquisition of Businesses and Asset Acquisitions, a capital call notice was delivered to the members of FMC NA
−Removed: A contribution of $ 2.06 million by the non-controlling member was received on January 27, 2022.
−Removed: On March 7, 2022, the Company signed an agreement to fund its
−Removed: captive insurance company’s self-depleting trust account with $ 6.8 million, which will be utilized for future insurance
−Removed: The $ 6.8 million funded is restricted to be used for monthly expenses related to the Company’s self- insurance
−Removed: Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.
−Removed: November 10, 2021, the members of the audit committee of the Board unanimously approved a resolution appointing Urish Popeck & Co.
−Removed: LLC (“Urish”) as DocGo’s independent registered public accounting firm to audit DocGo’s consolidated financial
−Removed: statements for the fiscal year ending December 31, 2021.
−Removed: Urish served as the independent registered public accounting firm of Ambulnz
−Removed: prior to the Business Combination.
−Removed: Accordingly, WithumSmith+Brown, PC (“Withum”), Motion’s independent registered public
−Removed: accounting firm prior to the Business Combination, was informed on November 10, 2021 that it was dismissed as DocGo’s independent
−Removed: registered public accounting firm.
−Removed: audit report of Withum on Motion’s financial statements for the fiscal year ending December 31, 2020, its year of formation and
−Removed: sole reporting fiscal year, did not contain an adverse opinion or a disclaimer of opinion, and was not qualified or modified as to uncertainties,
−Removed: audit scope or accounting principles, except that such audit report emphasized the restatement of Motion’s financial statements
−Removed: due to its change in accounting for warrants.
−Removed: the period from August 11, 2020 (inception) through December 31, 2020 and the subsequent interim period through November 5, 2021, there
−Removed: were no disagreements between Motion and Withum on any matter of accounting principles or practices, financial disclosure or auditing
−Removed: scope or procedure, which disagreements, if not resolved to the satisfaction of Withum, would have caused it to make reference to the
−Removed: subject matter of the disagreements in its reports on Motion’s financial statements for such year.
−Removed: the period from August 21, 2020 (inception) through December 31, 2020 and the subsequent interim period through November 5, 2021, there
−Removed: were no “reportable events” (as defined in Item 304(a)(1)(v) of Regulation S-K under the Exchange
−Removed: Act), except for a material weakness in Motion’s pre-Business Combination internal control over financial reporting related to
−Removed: the accounting for warrants issued by Motion.
−Removed: the fiscal year ending December 31, 2020 and the subsequent interim period through November 10, 2021, neither DocGo, nor any party on
−Removed: behalf of DocGo, consulted with Urish with respect to either (i) the application of accounting principles to a specified transaction,
−Removed: either completed or proposed, or the type of the audit opinion that might be rendered with respect to DocGo’s consolidated financial
−Removed: statements, and no written report or oral advice was provided to DocGo by Urish that was an important factor considered by Urish in reaching
−Removed: a decision as to any accounting, auditing or financial reporting issue, or (ii) any matter that was subject to any disagreement (as that
−Removed: term is defined in Item 304(a)(1)(iv) of Regulation S-K and the related instructions) or a reportable event (as that
−Removed: term is defined in Item 304(a)(1)(v) of Regulation S-K).
+Added: On February 3, 2023, Health commenced the ABC
+Added: pursuant to California law.
+Added: An ABC is a liquidation process governed by state law (California law in this instance) that is an alternative
+Added: to a bankruptcy case under federal law.
+Added: Prior to commencing the ABC, Health ceased business operations and all of its employees were terminated
+Added: and treated in accordance with California law.
+Added: In the ABC, all of Health’s assets were transferred to the Assignee who acts as a
+Added: fiduciary for creditors and in a capacity equivalent to that of a bankruptcy trustee.
+Added: The Assignee is responsible for liquidating the
+Added: Similar to a bankruptcy case, there is a claims process.
+Added: Creditors of Health will receive notice of the ABC and a proof of claim
+Added: form and are required to submit a proof of claim in order to participate in distribution of net liquidation proceeds by the Assignee.
+Added: Changes in and Disagreements with Accountants
+Added: on Accounting and Financial Disclosure.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.