4 unchanged sentences
Management’s Annual Report on Internal Control Over Financial Reporting
−Removed: This Annual Report on Form 10-K does not include a report of management’s assessment regarding our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) or an attestation report of our independent registered accounting firm due to a transition period established by rules of the SEC for newly public companies.
+Added: Our management is responsible for establishing and maintaining adequate internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act).
+Added: Our management, with the participation of our Chief Executive Officer and Chief Financial Officer and the oversight of our audit committee, has evaluated the effectiveness of our internal control over financial reporting as of December 31, 2022.
+Added: In assessing the effectiveness of our internal control over financial reporting, our management used the framework established in Internal Control Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO).
+Added: Based on that assessment and due to the material weaknesses described below, our management has concluded that the Company’s internal control over financial reporting was not effective as of December 31, 2022.
+Added: Attestation Report of Registered Public Accounting Firm
+Added: This annual report does not include an attestation report of our registered public accounting firm on our internal control over financial reporting due to an exemption established for “emerging growth companies”
+Added: under the Jumpstart Our Business Startups (JOBS) Act.
+Added: As such, we are exempt from Section 404(b) of the Sarbanes-Oxley Act of 2002.
Previously Reported Material Weaknesses
−Removed: A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim consolidated financial statements will not be prevented or detected on a timely basis.
−Removed: As previously reported in the Final Prospectus, in connection with the preparation of our consolidated financial statements as of and for the year ended December 31, 2019, we identified material weaknesses in our internal control over financial reporting, which continue to exist as of December 31, 2021.
+Added: A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of our annual or interim consolidated financial statements will not be prevented
+Added: or detected on a timely basis.
+Added: As previously reported in the Annual Report on Form 10-K for the year ended December 31, 2021, in connection with the preparation of our consolidated financial statements as of and for the year ended December 31, 2019, we identified material weaknesses in our internal control over financial reporting, which continue to exist as of December 31, 2022.
The material weaknesses we identified were as follows:
15 unchanged sentences
We are in the process of designing and implementing measures designed to improve our internal control over financial reporting and remediate the control deficiencies which led to the material weaknesses.
−Removed: As of December 31, 2021, we are in process of performing the following remedial actions:
−Removed: hired, and plan to continue to hire, additional accounting and IT personnel to enhance our technical reporting, transactional accounting, and IT capabilities.
−Removed: In addition, in the fourth quarter of 2021, we have implemented external financial reporting and internal audit functions to support our regulatory external financial reporting objectives;
−Removed: performance of detailed risk assessments for significant financial processes to identify, design, and implement control activities related to internal control over financial reporting, including enhancement of account reconciliations, journal entries, and monitoring controls;
−Removed: development and implementation of controls related to the formalization of our accounting policies and procedures and financial reporting;
−Removed: development and implementation of IT security and governance controls to address program change of internally and externally developed system and computer operations associated with information systems impacting the preparation of our consolidated financial statements;
−Removed: development and implementation of controls related to the periodic monitoring and review of user access rights, the identification and risk ranking of segregation of duties conflicts, and, where it is determined there is a need for an individual to have conflicting access, a periodic review of the underlying activities is performed by an independent person who does not have such conflicting access.
+Added: As of December 31, 2022, our remediation measures are ongoing and include the following:
+Added: hired additional accounting and IT personnel to enhance our technical reporting, transactional accounting, and IT capabilities.
+Added: We designed and implemented controls to support training, development, and technical research capabilities for those personnel, along with development and implementation of policies and procedures to support the external financial reporting functions.
+Added: We continue to evaluate our staffing needs and plan to hire additional personnel as necessary to support our operations;
+Added: performed detailed risk assessments for significant financial processes to identify, design, and implement control activities related to internal control over financial reporting;
+Added: developed and implemented controls related to the formalization of our accounting policies and procedures and financial reporting;
+Added: development and implementation of controls related to significant accounts and disclosures to achieve complete, accurate and timely financial accounting, reporting and disclosures, including controls over account reconciliations, segregation of duties and the preparation and review of journal entries;
+Added: developed and implemented IT security and governance controls to address program change of internally and externally developed systems and computer operations associated with information systems impacting the preparation of our consolidated financial statements;
+Added: developed and implemented controls related to the periodic monitoring and review of user access rights, the identification and risk ranking of segregation of duties conflicts, and, where it is determined there is a need for an individual to having conflicting access, a periodic review of the underlying activities is performed by an independent person who does not have such conflicting access;
+Added: developed and implemented controls related to computer operations surrounding critical batch jobs and data backups;
+Added: development and implementation of program change management controls, including new or material modifications, related to testing, authorization and implementation of program and data changes affecting financial IT applications and accounting records.
We have made progress towards designing and implementing the plan to remediate the material weaknesses and will continue to review, revise, and improve the design and implementation of our internal controls as appropriate.
4 unchanged sentences
We are taking actions to remediate the material weaknesses relating to our internal control over financial reporting.
−Removed: Other than the changes to our internal control over financial reporting described in “Remediation Plan for Material Weaknesses”
−Removed: above, there were no changes in our internal controls over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended December 31, 2021 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
+Added: There were no changes in our internal control over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended December 31, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Limitations on Effectiveness of Disclosure Controls and Procedures
21 unchanged sentences
Consolidated Balance Sheets
−Removed: Consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss)
−Removed: Consolidated Statements of Changes in Redeemable Units and Stockholders'/Members' Equity and Consolidated Statements of Changes in Redeemable Convertible Preferred Units and Members' Deficit
+Added: Consolidated Statements of Operations and Comprehensive Loss
+Added: Consolidated Statement of Changes in Stockholders' Equity, Consolidated Statements of Changes in Redeemable Units and Stockholders'/Members' Equity and Consolidated Statement of Changes in Redeemable Convertible Preferred Units and Members' Deficit
Consolidated Statements of Cash Flows
11 unchanged sentences
Description of Securities
−Removed: Credit Agreement, dated as of May 14, 2020, among Lynnwood Mergersub, Inc., LifeStance Health Holdings, Inc., Lynnwood Intermediate Holdings, Inc., and Capital One, National Association
−Removed: First Amendment to Credit Agreement, dated November 4, 2020, by and among LifeStance Health Holdings, Inc., Lynnwood Intermediate Holdings, Inc., and Capital One, National Association
−Removed: Second Amendment to Credit Agreement, dated February 1, 2021, by and among LifeStance Health Holdings, Inc., Lynnwood Intermediate Holdings, Inc., and Capital One, National Association
−Removed: Third Amendment to Credit Agreement, dated April 30, 2021, by and among LifeStance Health Holdings, Inc., Lynnwood Intermediate Holdings, Inc., and Capital One, National Association
Registration Rights Agreement, dated as of June 9, 2021, by and among the Company and each of the other persons from time to time party thereto
1 unchanged sentence
Stock Transfer Restriction Agreement, dated as of June 9, 2021, by and among the Company and each of the other person from time to time party thereto
−Removed: Amended and Restated Employment Agreement, dated May 14, 2020, between LifeStance Health Inc., and Michael K.
−Removed: First Amendment to Amended and Restated Employment Agreement, dated June 1, 2020, between LifeStance Health, Inc.
−Removed: and Michael K.
Amended and Restated Employment Agreement, dated May 14, 2020, between LifeStance Health, Inc.
−Removed: and Gwendolyn H.
−Removed: Amended and Restated Employment Agreement, dated May 14, 2020, between LifeStance Health, Inc.
and Danish Qureshi
−Removed: Independent Consulting Agreement, dated June 1, 2020, among LifeStance Health, Inc., Alert5 Consulting LLC and Michael K.
LifeStance Health Group, Inc.
7 unchanged sentences
Form of Management Services Agreement with Affiliated Practices
+Added: Form of RSU Agreement under the 2021 Plan
+Added: Form of Notice of Amended Award Terms for Class B Unit Award Agreement
+Added: Credit Agreement, dated as of May 4, 2022, among LifeStance Health Holdings, Inc., Lynnwood Intermediate Holdings, Inc., and Capital One, National Association
+Added: Separation and General Release Agreement, dated as of May 22, 2022, between LifeStance Health Group, Inc.
+Added: and Gwendolyn Booth
+Added: Independent Contractor Agreement, dated as of July 1, 2022, between LifeStance Health Group, Inc.
+Added: and Gwendolyn Booth
+Added: Amendment to Restricted Stock Unit Award Agreement, dated as of June 30, 2022, between LifeStance Health Group, Inc.
+Added: and Gwendolyn Booth
+Added: Amendment to Stock Transfer Restriction Agreement, dated as of June 30, 2022, between LifeStance Health Group, Inc.
+Added: and Gwendolyn Booth
+Added: Severance and Change in Control Policy
+Added: Separation and General Release Agreement, dated as of September 7, 2022, between LifeStance Health Group, Inc.
+Added: and Michael K.
+Added: Consulting Agreement, dated September 8, 2022, between LifeStance Health Group, Inc., Alert5 Consulting LLC, and Michael K.
+Added: Amendment to Restricted Stock Unit Award Agreement, dated as of September 7, 2022, between LifeStance Health Group, Inc.
+Added: and Michael K.
+Added: Description of Exhibit Incorporated Herein by Reference
+Added: Filed Herewith
+Added: Amendment to Stock Transfer Restriction Agreement, dated as of September 7, 2022, between LifeStance Health Group, Inc.
+Added: and Michael K.
+Added: Amendment to Time and Performance-Based Restricted Stock Unit Award Agreement (Time-Based Award), dated as of September 7, 2022, between LifeStance Health Group, Inc.
+Added: and Michael K.
+Added: Amendment to Time and Performance-Based Restricted Stock Unit Award Agreement (Performance-Based Award), dated as of September 7, 2022, between LifeStance Health Group, Inc.
+Added: and Michael K.
+Added: Amendment to the Partnership Interest Award Agreement, dated as of September 7, 2022, between LifeStance Health Group, Inc.
+Added: and Michael K.
+Added: Employment Agreement, dated September 7, 2022, between LifeStance Health Group, Inc.
+Added: and Kenneth Burdick
+Added: Letter Agreement, dated September 7, 2022, between LifeStance Health Group, Inc.
+Added: and Danish Qureshi
+Added: Form of Non-Qualified Stock Option Agreement
+Added: Form of RSU Agreement (Time) (Sell to Cover) under the 2021 Plan
+Added: Form of RSU Agreement (Time and Performance) (Sell to Cover) under the 2021 Plan
+Added: Employment Agreement, dated as of November 2, 2022, between LifeStance Health Group, Inc.
+Added: and David Bourdon
+Added: Stock Award Agreement, dated as of November 10, 2022, between LifeStance Health Group, Inc.
+Added: and David Bourdon
+Added: Transition Agreement, dated as of November 2, 2022, between LifeStance Health Group, Inc.
+Added: Michael Bruff
+Added: Amendment to Partnership Interest Award Agreement, dated as of November 2, 2022, between LifeStance Health Group, Inc.
+Added: Michael Bruff
+Added: Amendment to Time and Performance Based Restricted Stock Unit Award Agreement (Time-Based Award), dated as of November 2, 2022, between LifeStance Health Group, Inc.
+Added: Michael Bruff
List of subsidiaries of LifeStance Health Group, Inc.
Consent of PricewaterhouseCoopers LLP
+Added: Consent of PricewaterhouseCoopers LLP
Certification of Principal Executive Officer Pursuant to Rules 13a-14(a) and 15d-14(a) under the Securities Exchange Act of 1934, as Adopted Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
5 unchanged sentences
Inline XBRL Instance Document
+Added: Description of Exhibit Incorporated Herein by Reference
+Added: Filed Herewith
Inline XBRL Taxonomy Extension Schema Document
5 unchanged sentences
for the year ended December 31, 2022 formatted in Inline XBRL
−Removed: * Filed herewith.
+ Indicates a management contract or compensatory plan, contract or arrangement.
3 unchanged sentences
March 9, 2023
−Removed: /s/ Michael K.
+Added: /s/ Kenneth Burdick
+Added: Kenneth Burdick
Chief Executive Officer
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, this Report has been signed below by the following persons on behalf of the Registrant in the capacities and on the dates indicated.
−Removed: /s/ Michael K.
−Removed: Chief Executive Officer, President and Director
+Added: /s/ Kenneth Burdick
+Added: Chief Executive Officer and Chairman
March 9, 2023
+Added: Kenneth Burdick
(Principal Executive Officer)
−Removed: Michael Bruff
−Removed: Chief Financial Officer
+Added: /s/ David Bourdon
+Added: Chief Financial Officer and Treasurer
March 9, 2023
−Removed: Michael Bruff
+Added: David Bourdon
(Principal Financial and Accounting Officer)
22 unchanged sentences
Reports of Independent Registered Public Accounting Firm (PCAOB ID 238 )
−Removed: Consolidated Balance Sheets as of December 31, 2021 (Successor) and December 31, 2020 (Successor)
−Removed: Consolidated Statements of Income/(Loss) and Comprehensive Income/(Loss) for the year ended December 31, 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), the period from January 1, 2020 to May 14, 2020 (Predecessor) and the year ended December 31, 2019 (Predecessor)
−Removed: Consolidated Statements of Changes in Redeemable Units and Stockholders'/Members' Equity for the year ended December 31, 2021 (Successor) and the period from April 13, 2020 to December 31, 2020 (Successor) and Consolidated Statements of Changes in Redeemable Convertible Preferred Units and Members' Deficit for the period from January 1, 2020 to May 14, 2020 (Predecessor) and the year ended December 31, 2019 (Predecessor)
−Removed: Consolidated Statements of Cash Flows for the year ended December 31, 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), the period from January 1, 2020 to May 14, 2020 (Predecessor) and the year ended December 31, 2019 (Predecessor)
+Added: Consolidated Balance Sheets
+Added: Consolidated Statements of Operations and Comprehensive Loss
+Added: Consolidated Statement of Changes in Stockholders' Equity, Consolidated Statements of Changes in Redeemable Units and Stockholders'/Members' Equity, and Consolidated Statement of Changes in Redeemable Convertible Preferred Units and Members' Deficit
+Added: Consolidated Statements of Cash Flows
Notes to Consolidated Financial Statements
3 unchanged sentences
We have audited the accompanying consolidated balance sheets of LifeStance Health Group, Inc.
−Removed: and its subsidiaries (Successor) (the “Company”) as of December 31, 2021 and 2020, and the related consolidated statements of income/(loss) and comprehensive income/(loss), of changes in redeemable units and stockholders’/members’
−Removed: equity and of cash flows for the period from April 13, 2020 through December 31, 2020, and for the year ended December 31, 2021, including the related notes (collectively referred to as the “consolidated financial statements”).
−Removed: In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for the period from April 13, 2020 through December 31, 2020 and for the year ended December 31, 2021 in conformity with accounting principles generally accepted in the United States of America.
+Added: and its subsidiaries (Successor) (the “Company”) as of December 31, 2022 and 2021, and the related consolidated statements of operations and comprehensive loss, of changes in redeemable units and stockholders'/members' equity and of cash flows for the years ended December 31, 2022 and 2021, and for the period from April 13, 2020 to December 31, 2020, including the related notes (collectively referred to as the “consolidated financial statements”).
+Added: In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2022 and 2021, and the results of its operations and its cash flows for the years ended December 31, 2022 and 2021, and for the period from April 13, 2020 to December 31, 2020 in conformity with accounting principles generally accepted in the United States of America.
+Added: Change in Accounting Principle
+Added: As discussed in Note 2 to the consolidated financial statements, the Company changed the manner in which it accounts for leases in 2022.
Basis for Opinion
5 unchanged sentences
Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting.
+Added: Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
9 unchanged sentences
Opinion on the Financial Statements
−Removed: We have audited the accompanying consolidated statements of income/(loss) and comprehensive income/(loss), of changes in redeemable convertible preferred units and members’
−Removed: deficit and of cash flows of LifeStance Health, LLC and its subsidiaries (Predecessor) (the “Company”) for the period from January 1, 2020 to May 14, 2020, and for the year ended December 31, 2019, including the related notes (collectively referred to as the “consolidated financial statements”).
−Removed: In our opinion, the consolidated financial statements present fairly, in all material respects, the results of operations and cash flows of the Company for the period from January 1, 2020 to May 14, 2020 and for the year ended December 31, 2019 in conformity with accounting principles generally accepted in the United States of America.
+Added: We have audited the accompanying consolidated statements of operations and comprehensive loss, of changes in redeemable convertible preferred units and members’
+Added: deficit and of cash flows of LifeStance Health, LLC and its subsidiaries (Predecessor) (the “Company”) for the period from January 1, 2020 to May 14, 2020, including the related notes (collectively referred to as the “consolidated financial statements”).
+Added: In our opinion, the consolidated financial statements present fairly, in all material respects, the results of operations and cash flows of the Company for the period from January 1, 2020 to May 14, 2020 in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
5 unchanged sentences
Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud.
+Added: The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting.
+Added: As part of our audits we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting.
+Added: Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks.
8 unchanged sentences
CONSOLIDATED BAL ANCE SHEETS
−Removed: AS OF December 31, 2021 AND 2020 (Successor)
(In thousands, except for par value)
8 unchanged sentences
Property and equipment, net
+Added: Right-of-use assets
Intangible assets, net
+Added: Other noncurrent assets
Total noncurrent assets
−Removed: LIABILITIES, REDEEMABLE UNITS AND STOCKHOLDERS'/MEMBERS’
+Added: LIABILITIES AND STOCKHOLDERS' EQUITY
CURRENT LIABILITIES
3 unchanged sentences
Current portion of contingent consideration
+Added: Operating lease liabilities, current
Other current liabilities
2 unchanged sentences
Long-term debt, net
−Removed: Other noncurrent liabilities
−Removed: Contingent consideration, net of current portion
+Added: Operating lease liabilities, noncurrent
Deferred tax liability, net
+Added: Other noncurrent liabilities
Total noncurrent liabilities
Total liabilities
−Removed: COMMITMENT AND CONTINGENCIES (see Note 18 )
−Removed: REDEEMABLE UNITS
−Removed: Redeemable Class A units –
−Removed: 0 and 35,000 units authorized, issued and outstanding as of December 31,
−Removed: 2021 and December 31, 2020, respectively
−Removed: STOCKHOLDERS’/MEMBERS’
−Removed: Common units A-1 –
−Removed: 0 and 959,563 units authorized, issued and outstanding as of December 31,
−Removed: 2021 and December 31, 2020, respectively
−Removed: Common units A-2 –
−Removed: 0 and 49,946 units authorized, issued and outstanding as of December 31, 2021
−Removed: and December 31, 2020, respectively
−Removed: Common units B –
−Removed: 0 and 179,000 units authorized as of December 31, 2021 and December 31, 2020,
−Removed: respectively;
−Removed: 0 units issued and outstanding as of December 31, 2021 and December 31, 2020
+Added: COMMITMENTS AND CONTINGENCIES (see Note 16 )
+Added: STOCKHOLDERS’
Preferred stock –
par value $ 0.01 per share;
−Removed: 25,000 and 0 shares authorized as of December 31, 2021
−Removed: and December 31, 2020, respectively;
−Removed: 0 shares issued and outstanding as of December 31, 2021 and
−Removed: December 31, 2020
+Added: 25,000 shares authorized as of
+Added: December 31, 2022 and December 31, 2021;
+Added: 0 shares issued and outstanding as
+Added: of December 31, 2022 and December 31, 2021
Common stock –
par value $ 0.01 per share;
−Removed: 800,000 and 0 shares authorized as of December 31, 2021
−Removed: and December 31, 2020, respectively;
−Removed: 374,255 and 0 shares issued and outstanding as of
−Removed: December 31, 2021 and December 31, 2020, respectively
+Added: 800,000 shares authorized as of
+Added: December 31, 2022 and December 31, 2021;
+Added: 375,964 and 374,255 shares
+Added: issued and outstanding as of December 31, 2022 and December 31, 2021,
Additional paid-in capital
+Added: Accumulated other comprehensive income
Accumulated deficit
−Removed: Total stockholders'/members’
−Removed: Total liabilities, redeemable units and stockholders’/members’
+Added: Total stockholders' equity
+Added: Total liabilities and stockholders’
The accompanying Notes are an integral part of these consolidated financial statements.
LIFESTANCE HEALTH GROUP, INC.
−Removed: CONSOLIDATED STATEMENTS OF INCOME/(LO SS) AND COMPREHENSIVE INCOME/(LOSS)
−Removed: FOR THE YEAR ENDED December 31, 2021 (Successor) , THE period from April 13, 2020 to December 31, 2020 (Successor) , THE period from January 1, 2020 to May 14, 2020 (Predecessor) AND THE YEAR ENDED December 31, 2019 (Predecessor)
+Added: consolidated statements of operations and comprehensive loss
(In thousands, except for Net Loss per Share)
4 unchanged sentences
OPERATING EXPENSES
−Removed: Center costs, excluding
−Removed: depreciation and amortization
−Removed: shown separately below
−Removed: General and administrative
+Added: Center costs, excluding depreciation and
+Added: amortization shown separately below
+Added: General and administrative expenses
Depreciation and amortization
Total operating expenses
−Removed: (LOSS) INCOME FROM
−Removed: OTHER INCOME (EXPENSE)
−Removed: (Loss) gain on remeasurement
−Removed: of contingent consideration
+Added: (LOSS) INCOME FROM OPERATIONS
+Added: OTHER (EXPENSE) INCOME
+Added: (Loss) gain on remeasurement of
+Added: contingent consideration
Transaction costs
2 unchanged sentences
Total other expense
−Removed: (LOSS) INCOME BEFORE
+Added: LOSS BEFORE INCOME TAXES
INCOME TAX BENEFIT
−Removed: NET (LOSS) INCOME AND
−Removed: COMPREHENSIVE (LOSS)
−Removed: Accretion of Redeemable Class
−Removed: Accretion of Series A-1
−Removed: redeemable convertible
−Removed: preferred units (Note 14)
−Removed: Cumulative dividend on Series
−Removed: A redeemable convertible
−Removed: preferred units (Note 14)
−Removed: NET LOSS AVAILABLE TO
+Added: Accretion of Redeemable Class A units
+Added: Accretion of Series A-1 redeemable
+Added: convertible preferred units (Note 12)
+Added: Cumulative dividend on Series A
+Added: redeemable convertible preferred
+Added: units (Note 12)
+Added: NET LOSS AVAILABLE TO COMMON
STOCKHOLDERS/MEMBERS
−Removed: NET LOSS PER SHARE, BASIC
−Removed: Weighted-average shares used to
−Removed: compute basic and diluted net
−Removed: loss per share
+Added: NET LOSS PER SHARE, BASIC AND
+Added: Weighted-average shares used to compute
+Added: basic and diluted net loss per share
+Added: OTHER COMPREHENSIVE INCOME
+Added: Unrealized gains on cash flow hedge, net
+Added: COMPREHENSIVE LOSS
The accompanying Notes are an integral part of these consolidated financial statements.
LIFESTANCE HEALTH GROUP, INC.
−Removed: CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE UNITS AND STOCKHOLDERS’/MEMBERS’
−Removed: E QUITY FOR THE YEAR ENDED December 31, 2021 (Successor) AND THE period from April 13, 2020 to December 31, 2020 (Successor) AND CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED UNITS AND MEMBERS’
−Removed: DEFICIT FOR THE period from January 1, 2020 to May 14, 2020 (Predecessor) AND THE YEAR ENDED December 31, 2019 (Predecessor)
+Added: CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
(In thousands)
+Added: Accumulated Other Comprehensive
+Added: Total Stockholders'
+Added: Balances at December 31, 2021
+Added: Issuance of common stock upon
+Added: vesting of restricted stock units
+Added: Surrender of common stock
+Added: Other comprehensive income
+Added: Stock-based compensation expense
+Added: Balances at December 31, 2022
+Added: The accompanying Notes are an integral part of these consolidated financial statements.
+Added: LIFESTANCE HEALTH GROUP, INC.
+Added: CONSOLIDATED STATEMENT OF CHANGES IN REDEEMABLE UNITS AND STOCKHOLDERS'/MEMBERS' EQUITY
+Added: (In thousands)
Class A Redeemable Units
22 unchanged sentences
Conversion of unvested Class
−Removed: B Profits Interests to
−Removed: restricted stock upon closing
−Removed: of initial public offering
+Added: B Profits Interests to restricted
+Added: stock upon closing of initial
+Added: public offering
Issuance of common stock
3 unchanged sentences
LifeStance Health
−Removed: Issuance of common stock
−Removed: upon vesting of restricted
+Added: Issuance of common stock upon
+Added: vesting of restricted stock
Stock and unit-based
3 unchanged sentences
LIFESTANCE HEALTH GROUP, INC.
−Removed: CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE UNITS AND STOCKHOLDERS’/MEMBERS’
−Removed: EQUITY FOR THE YEAR ENDED December 31, 2021 (Successor) AND THE period from April 13, 2020 to December 31, 2020 (Successor) AND CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED UNITS AND MEMBERS’
−Removed: DEFICIT FOR THE period from January 1, 2020 to May 14, 2020 (Predecessor) AND THE YEAR ENDED December 31, 2019 (Predecessor)
+Added: CONSOLIDATED STATEMENT OF CHANGES IN REDEEMABLE UNITS AND MEMBERS’
+Added: EQUITY (Successor) AND CONSOLIDATED STATEMENT OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED UNITS AND MEMBERS' DEFICIT (Predecessor)
(In thousands)
32 unchanged sentences
LIFESTANCE HEALTH GROUP, INC.
−Removed: CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE UNITS AND STOCKHOLDERS’/MEMBERS’
−Removed: EQUITY FOR THE YEAR ENDED December 31, 2021 (Successor) AND THE period from April 13, 2020 to December 31, 2020 (Successor) AND CONSOLIDATED STATEMENTS OF CHANGES IN REDEEMABLE CONVERTIBLE PREFERRED UNITS AND MEMBERS’
−Removed: DEFICIT FOR THE period from January 1, 2020 to May 14, 2020 (Predecessor) AND THE YEAR ENDED December 31, 2019 (Predecessor)
−Removed: (In thousands)
−Removed: Series A Redeemable Convertible Preferred Units
−Removed: Series A-1 Redeemable Convertible Preferred Units
−Removed: Class A Common Units
−Removed: Class C Common Units
−Removed: Total Members'
−Removed: Balances at January 1, 2019
−Removed: Issuance of Series A redeemable
−Removed: convertible preferred units for
−Removed: acquisitions of businesses
−Removed: Exercise of unit-based awards
−Removed: Unit-based compensation
−Removed: Accretion of Series A-1
−Removed: redeemable convertible
−Removed: preferred units
−Removed: Balances at December 31, 2019
−Removed: The accompanying Notes are an integral part of these consolidated financial statements.
−Removed: LIFESTANCE HEALTH GROUP, INC.
CONSOLIDATED STATEMENTS OF CAS H FLOWS
−Removed: FO R THE YEAR ENDED December 31, 2021 (SUCCESSOR), THE period from April 13, 2020 to December 31, 2020 (Successor), THE period from January 1, 2020 to May 14, 2020 (Predecessor) AND THE YEAR ENDED December 31, 2019 (Predecessor)
(In thousands)
3 unchanged sentences
CASH FLOWS FROM OPERATING ACTIVITIES
−Removed: Net (loss) income
−Removed: Adjustments to reconcile net (loss) income to net cash
+Added: Adjustments to reconcile net loss to net cash
provided by (used in) operating activities:
Depreciation and amortization
+Added: Non-cash operating lease costs
Stock and unit-based compensation
1 unchanged sentence
Loss on debt extinguishment
−Removed: Amortization of debt issue costs
+Added: Amortization of discount and debt issue costs
Loss (gain) on remeasurement of contingent consideration
+Added: Loss on disposal of assets
Endowment of shares to LifeStance Health Foundation
4 unchanged sentences
Accrued payroll expenses
+Added: Operating lease liabilities
Other accrued expenses
10 unchanged sentences
Issuance of common units to new investors
−Removed: Repurchase of Series A redeemable convertible preferred units
−Removed: Proceeds from long-term debt
+Added: Repurchase of Series A redeemable convertible preferred
+Added: Proceeds from long-term debt, net of discount
Payments of debt issue costs
2 unchanged sentences
Payments of contingent consideration
+Added: Taxes related to net share settlement of equity awards
Net cash provided by financing activities
−Removed: NET INCREASE (DECREASE) IN CASH AND CASH
+Added: NET (DECREASE) INCREASE IN CASH AND CASH
Cash and Cash Equivalents - Beginning of period
1 unchanged sentence
END OF PERIOD
+Added: The accompanying Notes are an integral part of these consolidated financial statements.
+Added: LIFESTANCE HEALTH GROUP, INC.
+Added: CONSOLIDATED STATEMENTS OF CASH FLOWS
+Added: (In thousands)
+Added: December 31, 2022
+Added: December 31, 2021
+Added: December 31, 2020
SUPPLEMENTAL DISCLOSURE OF CASH FLOW
Cash paid for interest
−Removed: Cash paid for taxes
+Added: Cash paid for taxes, net of refunds
SUPPLEMENTAL DISCLOSURES OF NON CASH
INVESTING AND FINANCING ACTIVITIES
−Removed: Equipment financed through capital leases
−Removed: Contingent consideration incurred in acquisitions of businesses
+Added: Equipment financed through finance leases
+Added: Contingent consideration incurred in acquisitions of
Acquisition of property and equipment included in liabilities
−Removed: Issuance of Series A redeemable convertible preferred units for
−Removed: acquisitions of businesses
−Removed: Issuance of common units for convertible promissory note
+Added: Surrender of common stock
+Added: Issuance of common units for convertible promissory
+Added: note conversion
Issuance of common units for acquisitions of businesses
27 unchanged sentences
The number of shares of common stock that each such holder of partnership interests in LifeStance TopCo received was determined based on the value that such holder would have received under the distribution provisions of the limited partnership agreement of LifeStance TopCo, with shares of common stock valued by reference to the IPO price.
−Removed: All 1,046,196 of LifeStance TopCo’s outstanding redeemable and common Class A units and 152,620 Class B units (the "Class B Common Units", "Profits Interests Units" or "Profits Interests") were contributed in exchange for 310,083 shares of common stock of LifeStance Health Group plus 30,766 shares of common stock issued as restricted stock subject to vesting.
+Added: All 1,046,196 of LifeStance TopCo’s outstanding redeemable and common Class A units and 152,620 Class B units (the "Class B Common Units", "Profits Interests Units" or "Profits Interests") were contributed in exchange for 310,083 shares of common stock of LifeStance Health Group plus 30,766 shares of common stock issued as restricted stock ("RSAs") subject to vesting.
As a result of this contribution and exchange, the Company reclassified $ 71,648 of redeemable units and $ 1,008,688 of common units to additional paid-in capital and $ 3,408 to common stock on the Company’s consolidated balance sheets.
4 unchanged sentences
Prior to the IPO restructuring transactions, LifeStance Health Group had no operations .
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
NOTE 2 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
13 unchanged sentences
Significant estimates and assumptions by management may affect total revenue impacted by variable consideration and discounts, price concessions, allowance for credit losses, the carrying value of long-lived assets (including goodwill and intangible assets), acquisition accounting, the calculation of a contingent liability in connection with an acquisition, the provision for income taxes and related deferred tax accounts, certain accrued liabilities, payor settlements, contingencies, litigation and related legal accruals and the value attributed to employee stock and unit-based awards.
−Removed: Business Combinations
−Removed: The Company accounts for business combinations using the acquisition method of accounting.
−Removed: That method requires that the purchase price, including the fair value of contingent consideration, of the acquisition be allocated to the assets acquired and liabilities assumed using the fair values determined by management as of the acquisition date.
−Removed: The consideration the Company transfers in exchange for the acquiree may also include equity interests which the Company records at fair value at closing of the transaction.
−Removed: Transaction costs incurred as a result of the acquisitions are expensed in the Company’s consolidated financial statements in the period incurred.
−Removed: The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill.
−Removed: When determining the fair values of assets acquired and liabilities assumed, the Company makes significant estimates and assumptions, especially with respect to intangible assets.
−Removed: Critical estimates in valuing intangible assets include, but are not limited to, expected future cash flows, which includes consideration of future growth rates and margins, attrition rates, and discount rates.
−Removed: Fair value estimates are based on the assumptions the Company believes a market participant would use in pricing the asset or liability.
−Removed: Management’s estimates of fair value are based upon assumptions determined to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from the estimates.
−Removed: During the measurement period, which is not to exceed one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill.
−Removed: The measurement period provides a reasonable period of time to determine the value of identifiable assets acquired, liabilities assumed, consideration transferred, equity interests, and goodwill.
−Removed: New information that gives rise to a measurement period adjustment should relate to events or circumstances existing at the acquisition date.
−Removed: Information pertaining to events that occur after the acquisition date are not measurement period adjustments.
−Removed: All changes that do not qualify as measurement period adjustments are included in current period earnings.
−Removed: The Company includes the results of all acquisitions in the consolidated financial statements from the date of acquisition.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
Segment Information
1 unchanged sentence
Accordingly, the Company has determined that it operates in a single operating and reportable segment, mental health services, for all periods presented.
−Removed: Cash and Cash Equivalents
−Removed: Cash and cash equivalents include cash and highly liquid investments with remaining maturities of three months or less at the time of acquisition.
−Removed: Cash and cash equivalents consist of demand deposits held with financial institutions.
−Removed: Cash is stated at cost, which approximates fair value.
−Removed: The Company maintains cash balances at financial institutions which are insured by the Federal Deposit Insurance Corporation.
−Removed: At times, the amounts on deposit may exceed the insured limit.
+Added: Variable Interest Entities
+Added: The Company evaluates its ownership, contractual and other interests in entities to determine if it has any variable interest in a variable interest entity (“VIE”).
+Added: These evaluations are complex, involve judgment, and the use of estimates and assumptions based on available information.
+Added: If the Company determines that an entity in which it holds a contractual or ownership interest is a VIE and that the Company is the primary beneficiary, the Company consolidates such entity in its consolidated financial statements.
+Added: The primary beneficiary of a VIE is the party that meets both of the following criteria:
+Added: (i) has the power to make decisions that most significantly affect the economic performance of the VIE;
+Added: and (ii) has the obligation to absorb losses or the right to receive benefits that in either case could potentially be significant to the VIE.
+Added: The Company performs ongoing reassessments of whether changes in the facts and circumstances regarding the Company’s involvement with a VIE will cause the consolidation conclusion to change.
+Added: The Company acquires and operates certain care centers which are deemed to be Friendly-Physician Entities (“FPEs”).
+Added: As part of an FPE acquisition, the Company acquires 100 % of the non-medical assets, however due to legal requirements the physician-owners must retain 100% of the equity interest.
+Added: The Company’s agreements with FPEs generally consist of both a Management Service Agreement, which provide for various administrative and management services to be provided by the Company to the FPE, and Stock Transfer Restriction (“STR”) agreements with the physician-owners of the FPEs, which provide for the transition of ownership interest of the FPEs under certain conditions.
+Added: The outstanding voting equity instruments of the FPEs are owned by the nominee shareholders appointed by the Company under the terms of the STR.
+Added: The Company has the right to receive income as an ongoing management fee, which effectively absorbs all of the residual interests and has also provided financial support through loans to the FPEs.
+Added: The Company has exclusive responsibility for the provision of all nonmedical services including facilities, technology and intellectual property required for the day-to-day operation and management of each of the FPEs, and makes recommendations to the FPEs in establishing the guidelines for the employment and compensation of the physicians and other employees of the FPEs.
+Added: In addition, the STR provides that the Company has the right to designate a person(s) to purchase the equity interest of the FPE for a nominal amount in the event of a succession event at the Company’s discretion.
+Added: Based on the provisions of these agreements, the Company determined that the FPEs are VIEs due to its equity holder having insufficient capital at risk, and the Company has a variable interest in the FPEs.
+Added: The contractual arrangements described above allow the Company to direct the activities that most significantly affect the economic performance of the FPEs.
+Added: Accordingly, the Company is the primary beneficiary of the FPEs and consolidates the FPEs under the VIE model.
+Added: Furthermore, as a direct result of nominal initial equity contributions by the physicians, the financial support the Company provides to the FPEs (e.g., loans) and the provisions of the contractual arrangements and nominee shareholder succession arrangements described above, the interests held by noncontrolling interest holders lack economic substance and do not provide them with the ability to participate in the residual profits or losses generated by the FPEs.
+Added: Therefore, all income and expenses recognized by the FPEs are allocated to the Company.
+Added: The Company does not hold interests in any VIEs for which the Company is not deemed to be the primary beneficiary.
+Added: As noted previously, the Company acquires 100% of the non-medical assets of the VIEs.
+Added: The aggregate carrying values of the VIEs total assets and total liabilities not purchased by the Company but included on the consolidated balance sheets were not material at December 31, 2022 and 2021 (Successor) .
Total Revenue
22 unchanged sentences
The initial estimate of the transaction price is determined by reducing the standard charge by any contractual adjustments, discounts, and implicit price concessions.
−Removed: Subsequent changes to the estimate of the transaction price are generally recorded as adjustments to patient
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: service revenue in the period of the change.
+Added: Subsequent changes to the estimate of the transaction price are generally recorded as adjustments to patient service revenue in the period of the change.
Adjustments arising from a change in the estimate of the transaction price were not material for all periods presented.
5 unchanged sentences
Such amounts determined to be financial assistance are not reported as revenue.
+Added: Center Costs, Excluding Depreciation and Amortization
+Added: Center costs, excluding depreciation and amortization includes the costs the Company incurs to operate its centers, consisting primarily of salaries, wages and employee benefits for clinicians and patient support, occupancy costs such as rent and utilities,
+Added: medical supplies, insurance and other operating expenses.
+Added: Center costs, excluding depreciation and amortization excludes stock and unit-based compensation.
+Added: Cash and Cash Equivalents
+Added: Cash and cash equivalents include cash and highly liquid investments with original maturities of three months or less at the time of purchase.
+Added: Cash and cash equivalents consist of demand deposits held with financial institutions.
+Added: Cash and cash equivalents are stated at cost, which approximates fair value.
+Added: The Company maintains cash balances at financial institutions which are insured by the Federal Deposit Insurance Corporation.
+Added: At times, the amounts on deposit may exceed the insured limit.
Patient Accounts Receivable
8 unchanged sentences
Revenue and cash flows from the Medicare program are dependent upon the rates set by, and the promptness of payment from, federally administered programs, and in management’s opinion do not create a significant credit risk to the Company.
−Removed: Property and Equipment
+Added: Property and Equipment, net
Property and equipment are stated at cost less accumulated depreciation.
6 unchanged sentences
Assets acquired under capital leases, and leasehold improvements, are amortized on a straight-line basis over the shorter of the remaining lease term or the estimated useful lives of the assets, generally 5 to 10 years .
−Removed: When assets are retired or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is reflected in the consolidated statements of income/(loss) and comprehensive income/(loss) in the period realized.
+Added: When assets are retired or otherwise disposed of, the cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is reflected in the consolidated statements of operations and comprehensive loss in the period realized.
+Added: The Company determines if a contract meets the definition of a lease at inception and evaluates the lease classification at that time.
+Added: The Company has elected not to recognize on the consolidated balance sheet leases with terms of one year or less.
+Added: Options to extend or terminate the lease are included in the determination of the lease term when it is reasonably certain that the Company will exercise such options.
+Added: When the implicit rate is unknown, an incremental borrowing rate based on the information available at the commencement date is used in determining the present value of the lease payments.
+Added: Lease liabilities represent the obligation to make lease payments and right-of-use assets represent the right to use the underlying asset during the lease term.
+Added: Lease liabilities and their corresponding right-of-use assets are recognized in the consolidated balance sheets as the commencement date based on the present value of the future minimum lease payments over the estimated lease term.
+Added: Right-of-use assets are adjusted for payments made at or before the commencement date and tenant incentives under the lease.
+Added: When a lease contains an escalation clause or a concession, such as a rent holiday or tenant improvement allowance, the Company includes these items in the determination of the right-of-use assets and the lease liabilities.
+Added: The effects of these escalation clauses or concessions have been reflected in lease expenses on a straight-line basis over the expected lease term and any variable lease payments subsequent to establishing the lease liability are expensed as incurred.
+Added: The Company separately allocates the lease (e.g., fixed lease payments for right-to-use land, building, etc.) and non-lease components (e.g., common area maintenance) for its leases.
+Added: Operating lease and variable lease costs are included in center costs, excluding depreciation and amortization and general and administrative expenses in the consolidated statements of operations and comprehensive loss.
+Added: Variable lease costs are the portion of lease payments that are not fixed over the lease term.
+Added: Variable lease costs
+Added: include real estate payments that are adjusted periodically for inflation or other variables as well as payments for taxes and insurance.
+Added: The Company expenses variable lease costs in the period incurred.
+Added: Operating leases are included in right-of-use assets, operating lease liabilities, current and operating lease liabilities, noncurrent on the Company’s consolidated balance sheets.
+Added: Finance leases are included in property and equipment, net, other current liabilities, and other noncurrent liabilities on the Company’s consolidated balance sheets.
+Added: Finance leases are not material.
+Added: Business Combinations
+Added: The Company accounts for business combinations using the acquisition method of accounting.
+Added: That method requires that the purchase price, including the fair value of contingent consideration, of the acquisition be allocated to the assets acquired and liabilities assumed using the fair values determined by management as of the acquisition date.
+Added: The consideration the Company transfers in exchange for the acquiree may also include equity interests which the Company records at fair value at closing of the transaction.
+Added: Transaction costs incurred as a result of the acquisitions are expensed in the Company’s consolidated financial statements in the period incurred.
+Added: The excess of the fair value of purchase consideration over the fair values of these identifiable assets and liabilities is recorded as goodwill.
+Added: When determining the fair values of assets acquired and liabilities assumed, the Company makes significant estimates and assumptions, especially with respect to intangible assets.
+Added: Critical estimates in valuing intangible assets include, but are not limited to, expected future cash flows, which includes consideration of future growth rates and margins, attrition rates, and discount rates.
+Added: Fair value estimates are based on the assumptions the Company believes a market participant would use in pricing the asset or liability.
+Added: Management’s estimates of fair value are based upon assumptions determined to be reasonable, but which are inherently uncertain and unpredictable and, as a result, actual results may differ from the estimates.
+Added: During the measurement period, which is not to exceed one year from the acquisition date, the Company may record adjustments to the assets acquired and liabilities assumed, with the corresponding offset to goodwill.
+Added: The measurement period provides a reasonable period of time to determine the value of identifiable assets acquired, liabilities assumed, consideration transferred, equity interests, and goodwill.
+Added: New information that gives rise to a measurement period adjustment should relate to events or circumstances existing at the acquisition date.
+Added: Information pertaining to events that occur after the acquisition date are not measurement period adjustments.
+Added: All changes that do not qualify as measurement period adjustments are included in current period earnings.
+Added: The Company includes the results of all acquisitions in the consolidated financial statements from the date of acquisition.
Impairment of Long-Lived Assets
The Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate the carrying amount of an asset may not be recoverable.
−Removed: Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset group to future undiscounted net cash flows expected to be generated by the asset group.
−Removed: If such assets are considered impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.
+Added: Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset group to future undiscounted net cash flows expected to be generated by the asset or asset group.
+Added: If such assets are considered impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the asset or asset group exceeds the fair value of the asset or asset group.
Assets to be disposed of are reported at the lower of carrying amount or fair value less costs to sell.
There was no impairment of long-lived assets for all periods presented.
−Removed: Goodwill reflected on the consolidated balance sheets as of December 31, 2021 and 2020 (Successor) relates to goodwill from the TPG Acquisition (see Note 3) and additional goodwill from the Company’s acquisitions of businesses during the Successor period.
−Removed: Goodwill represents the excess of the purchase price of the acquired businesses over the fair value of the
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: assets acquired and liabilities assumed.
−Removed: Goodwill is not amortized, but instead tested for impairment at least annually, or more frequently if events or changes in circumstances indicate that the asset may be impaired.
−Removed: An impairment charge is recognized for the excess of the carrying value of the reporting unit inclusive of goodwill over the fair value of the reporting unit.
−Removed: Impairment of goodwill is evaluated at the reporting unit level.
−Removed: A reporting unit is defined as an operating segment (i.e.
−Removed: before aggregation or combination), or one level below an operating segment (i.e.
−Removed: a component).
−Removed: A component of an operating segment is a reporting unit if the component constitutes a business for which discrete financial information is available and segment management regularly reviews the operating results of that component.
−Removed: The Company operates as a single operating segment and as a single reporting unit for evaluating goodwill impairment.
−Removed: The Company completed its annual impairment tests in 2021 and 2020 to determine if it is more-likely-than-not that the fair value of its reporting unit was less than its carrying value.
−Removed: Effective in 2021, on a prospective basis, the Company changed its annual goodwill impairment testing date from December 31 to October 1 to better align th e testing date with its financial planning process.
−Removed: Management has determined that the change in the testing date does not represent a material change to a method of applying an accounting principle as this change does not accelerate, delay, avoid or cause an impairment charge, nor does this change result in adjustments to previously issued financial statements.
−Removed: The Company’s qualitative assessment took into consideration its operating and competitive environment, any changes in the business or financial performance, and any potential related impacts to its cash flows.
−Removed: Additionally, the Company considered other factors, such as the credit environment, its access to capital and its ability to re-negotiate insurance rates.
−Removed: The Company's annual goodwill impairment analyses in 2021 and 2020 indicated that goodwill was not impaired.
Intangible Assets
3 unchanged sentences
5 to 22.5 years
+Added: The Company recognizes the excess of the purchase price over the fair value of identifiable net assets acquired as goodwill.
+Added: The Company performs a qualitative assessment on goodwill at least annually on October 1st or more frequently if events or changes in circumstances indicate that the carrying value of goodwill may not be recoverable.
+Added: If it is determined in the qualitative assessment that the fair value of a reporting unit is more likely than not below its carrying amount, then the Company will perform a quantitative impairment test.
+Added: The quantitative goodwill impairment test is performed by comparing the fair value of a reporting unit with its carrying amount.
+Added: Any excess in the carrying value of a reporting unit's goodwill over its fair value is recognized as an impairment loss, limited to the total amount of goodwill allocated to that reporting unit.
+Added: For purposes of goodwill impairment testing, the Company has one reporting unit.
+Added: There were no goodwill impairments recorded during all periods presented.
+Added: Fair Value Measurements
Fair value is the price at which an asset could be exchanged or a liability transferred (an exit price) in an orderly transaction between knowledgeable, willing parties in the principal or most advantageous market for the asset or liability.
13 unchanged sentences
The Company estimates the fair value of the contingent consideration liability based on the likelihood and timing of the contingent earn-out payments.
−Removed: The fair value is derived using valuation methodologies, such as a discounted cash flow
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: model, and is not based on market exchange, dealer, or broker traded transactions.
+Added: The fair value is derived using valuation methodologies, such as a discounted cash flow model, and is not based on market exchange, dealer, or broker traded transactions.
This valuation incorporates certain assumptions and projections in determining the fair value assigned to such liability.
−Removed: The valuation methodology differs depending on the type of earn-out target (see Note 8).
−Removed: Variable Interest Entities
−Removed: The Company evaluates its ownership, contractual and other interests in entities to determine if it has any variable interest in a variable interest entity (“VIE”).
−Removed: These evaluations are complex, involve judgment, and the use of estimates and assumptions based on available information.
−Removed: If the Company determines that an entity in which it holds a contractual or ownership interest is a VIE and that the Company is the primary beneficiary, the Company consolidates such entity in its consolidated financial statements.
−Removed: The primary beneficiary of a VIE is the party that meets both of the following criteria:
−Removed: (i) has the power to make decisions that most significantly affect the economic performance of the VIE;
−Removed: and (ii) has the obligation to absorb losses or the right to receive benefits that in either case could potentially be significant to the VIE.
−Removed: The Company performs ongoing reassessments of whether changes in the facts and circumstances regarding the Company’s involvement with a VIE will cause the consolidation conclusion to change.
−Removed: The Company acquires and operates certain care centers which are deemed to be Friendly-Physician Entities (“FPEs”).
−Removed: As part of an FPE acquisition, the Company acquires 100 % of the non-medical assets, however due to legal requirements the physician-owners must retain 100% of the equity interest.
−Removed: The Company’s agreements with FPEs generally consist of both a Management Service Agreement, which provide for various administrative and management services to be provided by the Company to the FPE, and Stock Transfer Restriction (“STR”) agreements with the physician-owners of the FPEs, which provide for the transition of ownership interest of the FPEs under certain conditions.
−Removed: The outstanding voting equity instruments of the FPEs are owned by the nominee shareholders appointed by the Company under the terms of the STR.
−Removed: The Company has the right to receive income as an ongoing management fee, which effectively absorbs all of the residual interests and has also provided financial support through loans to the FPEs.
−Removed: The Company has exclusive responsibility for the provision of all nonmedical services including facilities, technology and intellectual property required for the day-to-day operation and management of each of the FPEs, and makes recommendations to the FPEs in establishing the guidelines for the employment and compensation of the physicians and other employees of the FPEs.
−Removed: In addition, the STR provides that the Company has the right to designate a person(s) to purchase the equity interest of the FPE for a nominal amount in the event of a succession event at the Company’s discretion.
−Removed: Based on the provisions of these agreements, the Company determined that the FPEs are VIEs due to its equity holder having insufficient capital at risk, and the Company has a variable interest in the FPEs.
−Removed: The contractual arrangements described above allow the Company to direct the activities that most significantly affect the economic performance of the FPEs.
−Removed: Accordingly, the Company is the primary beneficiary of the FPEs and consolidates the FPEs under the VIE model.
−Removed: Furthermore, as a direct result of nominal initial equity contributions by the physicians, the financial support the Company provides to the FPEs (e.g., loans) and the provisions of the contractual arrangements and nominee shareholder succession arrangements described above, the interests held by noncontrolling interest holders lack economic substance and do not provide them with the ability to participate in the residual profits or losses generated by the FPEs.
−Removed: Therefore, all income and expenses recognized by the FPEs are allocated to the Company members.
−Removed: The Company does not hold interests in any VIEs for which the Company is not deemed to be the primary beneficiary.
−Removed: As noted previously, the Company acquires 100% of the non-medical assets of the VIEs.
−Removed: The aggregate carrying values of the VIEs total assets and total liabilities not purchased by the Company but included on the consolidated balance sheets were not material at December 31, 2021 and 2020 (Successor) .
Stock and Unit-Based Compensation
−Removed: Unit-based compensation is measured based on the grant-date fair value of the awards and recognized on a straight-line basis over the period during which the recipient is required to perform services in exchange for the award (generally the vesting period of the award).
−Removed: The Company estimates the fair value using the Black-Scholes option pricing model for the Class A and Class C Incentive Units granted prior to May 14, 2020 in the Predecessor periods.
−Removed: On the grant date, recipients of the Class C Units and Class A Units purchased the units at their fair market value paid in cash.
−Removed: Additionally, beginning on May 14, 2020, the Company granted Class B Units (the “Class B Units”
−Removed: or “Profits Interests”) to certain employees under the Company’s Partnership Interest Award agreement (“Partnership Interest Award Agreement”) during the Successor period in 2020.
−Removed: The Board may reward employees with various types of awards, including but not limited to, profits interest on a service-based or performance-based schedule.
−Removed: These awards also contain market conditions.
−Removed: The Company estimates the fair value using the Monte Carlo simulation model for the Class B Units.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: For Service-Vesting Units, the Company recognizes unit-based compensation expense over the requisite service period for each separately vesting portion of the profits interest as if the award was, in-substance, multiple awards.
−Removed: According to the terms of the Partnership Interest Award Agreement, 20% of the Class B Units vest on the one year anniversary of May 14, 2020;
−Removed: and the remaining 80% of the Class B Units vest monthly in equal amounts, until fully vested over a five year period starting on the grant date.
−Removed: For Performance-Vesting Units, the Company recognizes unit-based compensation expense when it is probable that the sale of the Company or initial public offering will be achieved.
−Removed: The Company analyzed if a performance condition was probable for each reporting period for awards subject to performance vesting prior to the modification of the awards immediately prior to the IPO.
−Removed: Following the IPO, the Company accounts for stock-based compensation awards approved by the Board of Directors, including restricted stock and restricted stock units ("RSUs"), based on their estimated grant date fair value.
−Removed: The Company estimates the fair value of the restricted stock and RSUs based on the fair value of the underlying common stock.
−Removed: The Company's restricted stock and RSUs are granted on a market and service-based vesting conditions.
−Removed: The service-based awards are recognized at fair value on their grant date on a straight line basis over the requisite service period, which is generally two to three years.
−Removed: The market-based vesting conditions will provide for the holder to vest one-third of their awards within six months of the IPO, one-third of their awards on the first anniversary of the IPO, one-sixth of their awards eighteen months from the completion of the IPO and the remaining one-sixth of their awards two years from the completion of the IPO.
+Added: The Company accounts for stock-based compensation awards approved by the Board of Directors, including RSAs, restricted stock units ("RSUs"), and stock options, based on their estimated grant date fair value.
+Added: The Company estimates the fair value of the RSAs and RSUs based on the fair value of the underlying common stock on their grant date.
+Added: The Company's stock awards are granted on service-, performance-, and/or market-based vesting conditions.
+Added: RSUs are granted to certain employees and other service providers subject to certain service-based or service- and performance-based vesting conditions.
+Added: The ultimate number of shares that are issued in respect of the performance-based RSUs are based on actual performance over a three or four-year performance period and ranging from zero to 100% of the performance-based RSUs subject to the award.
+Added: Each fiscal year within the award period represents a separately vesting tranche of the award.
+Added: For a portion of the performance-based RSUs, as the performance conditions have not been established beyond the first year of the award, a grant date has not yet been established for the remaining annual periods of these performance-based RSUs.
+Added: The related compensation expense for the performance awards is recognized on a straight line basis over the requisite service period for each separately vesting tranche of the award if and when the Company concludes that it is probable that the performance conditions will be achieved.
+Added: At the end of each reporting period, the Company reevaluates the probability that the performance conditions will be achieved.
+Added: The service-based awards are recognized on a straight line basis over the requisite service period, which is generally two to four years.
+Added: The market-based vesting conditions for awards granted in connection with the Company's IPO provided for the holder to vest one-third of their awards within six months of the IPO, one-third of their awards on the first anniversary of the IPO, one-sixth of their awards eighteen months from the completion of the IPO and the remaining one-sixth of their awards two years from the completion of the IPO.
+Added: The Company granted stock options to certain employees, which generally vest as one-third (1/3) of the underlying shares based on continued service over four years , with 25 % of the time-based option shares vesting each year, and as to two-thirds (2/3) of the underlying shares subject to market-based vesting conditions over four years , with 25 % of the market-based option shares vesting each year subject to attainment of specified performance thresholds.
+Added: Options generally expire ten years from the date of grant.
+Added: The exercise price for each stock option award is equal to the closing price of a share of the Company's common stock on the grant date of the award.
+Added: For stock option awards issued with only time-based vesting conditions, the fair value is estimated on the date of grant using a Black-Scholes option-pricing model, which requires inputs based on certain subjective assumptions, including the expected stock price volatility, the expected term of the option, the risk-free interest rate for a period that approximates the expected term of the option, and the Company's expected dividend yield.
+Added: For stock option awards issued with time- and market-based vesting conditions, the grant date fair value is determined through the use of a Monte Carlo simulation that incorporates into the valuation the possibility that the market condition may not be satisfied.
+Added: A Monte Carlo simulation requires the use of various assumptions, including the underlying stock price, volatility and the risk-free
+Added: interest rate as of the valuation date, corresponding to the length of the time remaining in the performance period, and expected dividend yield.
+Added: The expected term represents the derived service period for the respective tranches, which is the longer of the specified service period or the period in which the market conditions are expected to be met.
The Company has elected to account for forfeitures as they occur.
−Removed: Advertising and Marketing Costs
−Removed: Advertising and marketing costs include all communications and campaigns to the Company’s clients and target audience.
−Removed: Advertising costs are charged to expense as they are incurred in general and administrative expenses within the Company’s consolidated statements of income/(loss) and comprehensive income/(loss).
−Removed: Advertising expense for the year ended December 31, 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), the period from January 1, 2020 to May 14, 2020 (Predecessor), and the year ended December 31, 2019 (Predecessor) were $ 11,696 , $ 1,942 , $ 663 , and $ 646 , respectively.
−Removed: Debt Issue Costs
−Removed: For term loans, debt issue costs are presented net within total long-term debt and amortized using the effective interest rate method over the term of the loan.
−Removed: For revolving loans, the Company presents the debt issue costs as an asset and amortizes the costs on a straight-line basis over the term of the revolving loan.
−Removed: Amortization of debt issue costs, which includes loss on debt extinguishment, is recorded as interest expense in the consolidated statements of income/(loss) and comprehensive income/(loss) and amounted to $ 7,417 , $ 3,825 , $ 215 and $ 707 for the year ended December 31, 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), the period from January 1, 2020 to May 14, 2020 (Predecessor), and the year ended December 31, 2019 (Predecessor) , respectively.
The Company is subject to income taxes in both the United States and several state jurisdictions.
5 unchanged sentences
Changes in the expectations regarding the realization of deferred tax assets could materially impact income tax expense in future periods.
−Removed: The Company did not maintain a valuation allowance at December 31, 2021 and 2020 (Successor).
The Company recognizes and measures uncertain tax positions using a two-step approach.
2 unchanged sentences
Significant judgment is required to evaluate uncertain tax positions.
−Removed: The Company evaluates its uncertain tax
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: positions on a regular basis.
+Added: The Company evaluates its uncertain tax positions on a regular basis.
Its evaluations are based on a number of factors, including changes in facts and circumstances, changes in tax law, correspondence with tax authorities during the course of audit and effective settlement of audit issues.
−Removed: The Company’s policy is to include interest and penalties related to unrecognized tax benefits as a component of interest expense, net in the consolidated statements of income/(loss) and comprehensive income/(loss).
+Added: The Company’s policy is to include interest and penalties related to unrecognized tax benefits as a component of interest expense in the consolidated statements of operations and comprehensive loss .
+Added: Advertising and Marketing Costs
+Added: Advertising and marketing costs include all communications and campaigns to the Company’s clients and target audience.
+Added: Advertising costs are charged to expense as they are incurred in general and administrative expenses within the Company’s consolidated statements of operations and comprehensive loss.
+Added: Advertising expense for the years ended December 31, 2022 and 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), and the period from January 1, 2020 to May 14, 2020 (Predecessor) were $ 8,632 , $ 11,696 , $ 1,942 , and $ 663 , respectively.
+Added: Debt Issue Costs
+Added: For term loans, debt discount and debt issue costs are presented net within total long-term debt and amortized using the effective interest rate method over the term of the loan.
+Added: For revolving loans and delayed draw term loan commitments, the Company presents the debt issue costs as an asset and amortizes the costs on a straight-line basis over the term of the revolving loan and delayed draw term loan commitment, respectively.
+Added: Amortization of discount and debt issue costs, which includes loss on debt extinguishment, is recorded as interest expense in the consolidated statements of operations and comprehensive loss and amounted to $ 3,720 , $ 7,417 , $ 3,825 and $ 215 for the years ended December 31, 2022 and 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), and the period from January 1, 2020 to May 14, 2020 (Predecessor) , respectively.
+Added: Comprehensive Loss
+Added: Comprehensive loss consists of net loss and unrealized gains or losses on interest rate swaps.
+Added: Unrealized gains or losses on interest rate swaps are net of any reclassification adjustments for realized gains and losses included in the consolidated statements of operations and comprehensive loss .
+Added: Net Loss Per Share
+Added: Net loss per share is computed in conformity with the two-class method required for participating securities.
+Added: Basic net loss per share is computed by dividing the net loss by the weighted-average number of common shares of the Company outstanding during the period.
+Added: Diluted net loss per share is computed by giving effect to all potential shares of common shares, including potential dilutive common shares assuming the dilutive effect of common share equivalents, to the extent dilutive.
+Added: Basic and diluted net loss per unit was the same for each period presented as the inclusion of all potential shares of common shares outstanding would have been anti-dilutive.
Retirement Plan
1 unchanged sentence
Participants may elect to contribute to the 401(k) Plan, through payroll deductions, subject to Internal Revenue Service limitations.
−Removed: The Company 401(k) Plan provides for a 401(k) matching program under which the Company will match 100% of the employees’
+Added: 401(k) Plan provides for a 401(k) matching program under which the Company will match 100% of the employees’
contribution up to 3% of the employees’
2 unchanged sentences
The matching contribution is subject to certain eligibility and vesting conditions.
−Removed: The Company recorded expense of $ 11,375 , $ 4,231 , $ 1,819 and $ 2,661 for the year ended December 31, 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), the period from January 1, 2020 to May 14, 2020 (Predecessor) and the year ended December 31, 2019 (Predecessor) , respectively, for discretionary matching and profit-sharing contributions to the 401(k) Plan.
−Removed: Comprehensive Income/(Loss)
−Removed: Comprehensive income/(loss) is equal to net income/(loss).
−Removed: Net Loss Per Share
−Removed: Net loss per share is computed in conformity with the two-class method required for participating securities.
−Removed: Basic net loss per share is computed by dividing the net loss by the weighted-average number of common shares of the Company outstanding during the period.
−Removed: Diluted net loss per share is computed by giving effect to all potential shares of common shares, including potential dilutive common shares assuming the dilutive effect of common share equivalents, to the extent dilutive.
−Removed: Basic and diluted net loss per unit was the same for each period presented as the inclusion of all potential shares of common shares outstanding would have been anti-dilutive.
+Added: The Company recorded expense of $ 15,746 , $ 11,375 , $ 4,231 , and $ 1,819 for the years ended December 31, 2022 and 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), and the period from January 1, 2020 to May 14, 2020 (Predecessor) , respectively, for discretionary matching and profit-sharing contributions to the 401(k) Plan.
Indemnification
13 unchanged sentences
These payors comprise 16 % and 16 % , of the patient accounts receivable balance, respectively, as of December 31, 2022 (Successor), and 17 % and 19 % , respectively, as of December 31, 2021 (Successor) .
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
Emerging Growth Company Status
3 unchanged sentences
As a result, the Company's consolidated financial statements may not be comparable to companies that comply with the new or revised accounting pronouncements as of public company effective dates.
−Removed: Recent Accounting Pronouncements Not Yet Adopted
+Added: Recently Adopted Accounting Pronouncements
In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) and also issued subsequent amendments to the initial guidance:
3 unchanged sentences
It also changes the definition of a lease and expands the disclosure requirements of lease arrangements.
−Removed: ASC 842 is effective for private entities for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022, inclusive of a one year deferral provided by ASU 2020-05.
−Removed: ASC 842 must be adopted using a modified retrospective method and early adoption is permitted.
−Removed: The Company is in the process of determining the impact of the adoption of ASC 842 on the Company’s consolidated financial statements and disclosures.
−Removed: The Company has organized an implementation group to ensure the completeness of its lease information, analyze the appropriate classification of leases under the new standard, and develop new processes to execute, approve and classify leases on an ongoing basis.
−Removed: However, given the Company’s current operating lease portfolio (see Note 17 and Note 18) the Company expects the recognition of the right-of-use assets and lease liabilities to have a material impact on the Company’s consolidated balance sheets.
+Added: The Company adopted Accounting Standards Codification, Topic 842, Leases (“ASC 842”), using the modified retrospective approach through a cumulative-effect adjustment and utilizing the effective date of January 1, 2022 as its date of initial application, with prior periods unchanged and presented in accordance with the previous guidance in Topic 840, Leases (“ASC 840”).
+Added: There was no cumulative effect adjustment to the opening balance of accumulated deficit as of January 1, 2022.
+Added: In addition, the Company elected to adopt certain practical expedients permitted under the transition guidance within the new standard.
+Added: The Company elected the package of practical expedients which applied to leases that commenced prior to the adoption date of the new standard and permitted a reporting entity not to reassess:
+Added: (i) whether any expired or existing contracts are or contain leases, (ii) lease classification for any expired or existing leases, and (iii) initial direct costs for any existing leases.
+Added: The Company has elected not to use hindsight for leases existing at adoption date.
+Added: As of January 1, 2022, the impact of the adoption to the Company’s consolidated balance sheets includes the recognition of operating lease liabilities, current, of $ 16,753 , operating lease liabilities, noncurrent, of $ 200,247 based on the present value of the remaining lease payments for existing operating leases with corresponding right-of-use assets of $ 190,013 .
+Added: The difference between the amount of right-of-use assets and lease liabilities recognized upon the adoption of ASC 842 is related to adjustments to existing deferred rent and lease incentives.
+Added: In December 2019, FASB issued ASU 2019-12, Income Taxes (Topic 740):
+Added: Simplifying the Accounting for Income Taxes , (“ASU 2019-12”).
+Added: ASU 2019-12 simplifies the accounting for income taxes by removing certain exceptions to the general principles in Topic 740.
+Added: The amendments also improve consistent application of and simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance.
+Added: The Company adopted the new guidance on January 1, 2022, noting it did not have a material effect on the Company’s consolidated financial statements.
+Added: Recent Accounting Pronouncements Not Yet Adopted
In June 2016, FASB issued ASU 2016-13, Financial Instruments - Credit Losses (Topic 326) Measurement of Credit Losses on Financial Instruments (“ASU 2016-13”) and also issued subsequent amendments to the initial guidance:
7 unchanged sentences
The Company is in the process of evaluating the impact of the adoption of ASC 326 on the Company’s consolidated financial statements and disclosures.
−Removed: In December 2019, FASB issued ASU 2019-12, Income Taxes (Topic 740):
−Removed: Simplifying the Accounting for Income Taxes , (“ASU 2019-12”).
−Removed: ASU 2019-12 simplifies the accounting for income taxes by removing certain exceptions to the general principles in Topic 740.
−Removed: The amendments also improve consistent application of and simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance.
−Removed: ASU 2019-12 is effective for public companies for annual periods beginning after December 15, 2020, including interim periods within those fiscal years and for private entities, the standard is effective for fiscal years beginning after December 15, 2021, and interim periods within fiscal years beginning after December 15, 2022.
−Removed: Early adoption of the amendments is permitted, including adoption in any interim period for public business entities for periods for which financial statements have not yet been issued and all other entities for periods for which financial statements have not yet been made available for issuance.
−Removed: The Company is in the process of evaluating the impact of the adoption of ASU 2019-12 on the Company’s consolidated financial statements and disclosures.
−Removed: In March 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848):
−Removed: Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”).
−Removed: This guidance provides optional expedients and exceptions for applying GAAP to contracts, hedging relationships and other transactions, subject to meeting certain criteria, that reference the London Interbank Offered Rate (“LIBOR”) or another reference rate expected to be discontinued because of reference rate reform.
−Removed: The amendments issued in March 2020 provide optional guidance for a limited period of time to ease the potential burden in accounting for (or recognizing the effects of) reference rate reform on financial reporting.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: amendments in ASU 2020-04 are effective for all entities as of March 12, 2020 through December 31, 2022.
−Removed: The Company is still evaluating the impact of adopting ASU 2020-04 on its consolidated financial statements and disclosures.
NOTE 3 TPG ACQUISITION
22 unchanged sentences
The Company recorded the fair value of net assets acquired of $ 126,106 and recorded goodwill of $ 926,658 on May 14, 2020.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
Fair Values of Assets Acquired and Liabilities Assumed
4 unchanged sentences
Prepaid expenses and other current assets
+Added: Other noncurrent assets
Intangible assets
24 unchanged sentences
method were adjusted to reflect the ability, feasibility, and desire for the partners to compete.
−Removed: Subsequent to the closing of the TPG Acquisition, there was an additional cash payment of $ 2,977 related to a working capital adjustment, which was accounted for as a measurement period adjustment (see Note 9).
+Added: Subsequent to the closing of the TPG Acquisition, there was an additional cash payment of $ 2,977 related to a working capital adjustment, which was accounted for as a measurement period adjustment.
The following table summarizes the fair values of acquired intangible assets as of the date of the TPG Acquisition:
8 unchanged sentences
There is no tax-deductible goodwill from the TPG Acquisition.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: The Company’s unaudited pro forma revenue and net loss for the years ended December 31, 2020 and 2019 below have been prepared as if the TPG Acquisition occurred on January 1, 2019.
−Removed: December 31, 2020
+Added: The Company’s unaudited pro forma revenue and net loss for the year ended December 31, 2020 below have been prepared as if the TPG Acquisition occurred on January 1, 2020.
December 31, 2020
The transaction costs related to the TPG Acquisition were $ 32,942 , all of which were expensed as incurred.
−Removed: NOTE 4 ACQUISITIONS
−Removed: During the year ended December 31, 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), and the period from January 1, 2020 to May 14, 2020 (Predecessor), the Company completed the acquisitions of 24 , 17 , and 6 , outpatient mental health practices, respectively.
−Removed: The Company accounted for the acquisitions as business combinations using the acquisition method of accounting.
−Removed: The purchase price was allocated to the tangible and intangible assets acquired and liabilities assumed based on their estimated fair values as of the acquisition date.
−Removed: Total consideration transferred for these acquisitions consisted of the following:
+Added: Management Fees
+Added: In addition, management fees to TPG and certain executives of the Company were identified as related party transactions.
+Added: For the year ended December 31, 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), and the period from January 1, 2020 to May 14, 2020 (Predecessor), the Company incurred related party management fees of $ 1,445 , $ 142 and $ 14 , respectively.
+Added: As a result of the Company's IPO, the Company incurred a termination fee of $ 1,213 under its management services agreement in the second quarter of 2021, and no management fees were recognized in the remainder of 2021.
+Added: NOTE 4 TOTAL REVENUE
+Added: The Company’s total revenue is dependent on a series of contracts with third-party payors, which is typical for providers in the health care industry.
+Added: The Company has determined that the nature, amount, timing and uncertainty of revenue and cash flows are affected by the payor mix with third-party payors which have different reimbursement rates.
+Added: The payor mix of fee-for-service revenue from patients and third-party payors consists of the following:
December 31, 2022
December 31, 2021
−Removed: Cash consideration
−Removed: Cash consideration to be paid
−Removed: Contingent consideration, at initial
−Removed: Class A-2 common units 1
−Removed: Debt consideration
−Removed: Total consideration transferred
−Removed: (1) Excludes 511 Class A-2 common units related to the promissory note (see “Debt consideration”) issued during the Predecessor 2020 Period that was subsequently converted to equity during the Successor 2020 Period.
−Removed: The results of the acquired business have been included in the Company’s consolidated financial statements beginning after their acquisition date.
−Removed: It is impracticable to provide historical supplemental pro forma financial information along with revenue and earnings subsequent to the acquisition date for acquisitions during the period due to a variety of factors, including access to historical information and the operations of acquirees were integrated within the Company shortly after closing and are not operating as a discrete entity within the Company’s organizational structure.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: Fair Values of Assets Acquired and Liabilities Assumed
−Removed: The following table summarizes the preliminary fair values of assets acquired and liabilities assumed as of the dates of acquisition:
−Removed: Allocation of Purchase Price
December 31, 2020
+Added: % of Total Revenue
+Added: % of Total Revenue
+Added: % of Total Revenue
+Added: % of Total Revenue
+Added: Total patient service
+Added: Nonpatient service
+Added: Among the commercial payors, the table below represents insurance companies that individually represented 10 % or more of revenue:
December 31, 2022
−Removed: Patient accounts receivable
−Removed: Property and equipment
−Removed: Prepaid expenses and other current
−Removed: Intangible assets
−Removed: Total assets acquired
−Removed: Total liabilities assumed
−Removed: Fair value of net assets
−Removed: The fair value of assets and liabilities other than intangible assets approximate the carrying amount as of acquisition dates.
−Removed: The following table summarizes the fair values of acquired intangible assets as of the dates of acquisition:
December 31, 2021
December 31, 2020
−Removed: Regional trade names (1)
−Removed: Non-competition agreements (2)
−Removed: (1) Useful lives for trade names are 5 years .
−Removed: (2) Useful lives for non-competition agreements are 5 years .
−Removed: Contingent Consideration
−Removed: Under the provisions of the acquisition agreements, the Company may pay additional cash consideration in the form of earnouts, contingent upon the acquirees achieving certain performance and operational targets including Earnings Before Interest, Taxes, Depreciation, and Amortization (“EBITDA”) measures and employee retention and growth (see Note 8).
−Removed: The following table summarizes the maximum contingent consideration based on the acquisition agreements:
−Removed: Contingent consideration
+Added: Top one payor
+Added: Top two payor
+Added: Top three payor
+Added: NOTE 5 PROPERTY AND EQUIPMENT, NET
+Added: Property and equipment, net consist of the following:
December 31, 2022
December 31, 2021
−Removed: Maximum contingent consideration
−Removed: based on acquisition agreements
−Removed: Goodwill represents the excess of the purchase price over the net identifiable assets acquired and liabilities assumed.
−Removed: Goodwill is primarily attributable to the assembled workforce, customer and payor relationships and anticipated synergies and economies of scale expected from the integration of the businesses.
−Removed: The synergies include certain cost savings, operating
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: efficiencies, and other strategic benefits projected to be achieved as a result of the acquisition.
−Removed: All goodwill is deductible for tax purposes.
−Removed: NOTE 5 PREPAID EXPENSES AND OTHER CURRENT ASSETS
−Removed: Prepaid expenses and other current assets consist of the following:
+Added: Leasehold improvements
+Added: Computers and peripherals
+Added: Internal-use software
+Added: Furniture, fixtures and equipment
+Added: Medical equipment
+Added: Construction in process
+Added: Accumulated depreciation
+Added: Total property and equipment, net
+Added: Depreciation expense consists of the following:
December 31, 2022
December 31, 2021
−Removed: Clinician advances
−Removed: Prepaid fixed fee bonuses
−Removed: Prepaid other
−Removed: Tenant improvement receivables
−Removed: Other current assets
−Removed: NOTE 6 INTANGIBLE ASSETS
+Added: December 31, 2020
+Added: Depreciation expense
+Added: NOTE 6 LEASES
+Added: Leases - ASC 842
+Added: The Company leases its office facilities and office equipment which are accounted for as operating leases.
+Added: Some leases contain clauses for renewal at the Company's option with renewal terms that generally extend the lease term fro m 1 to 7 years.
+Added: The Company incurred $ 54,217 in operating lease costs related to its operating leases in its consolidated statements of operations and comprehensive loss for the year ended December 31, 2022 (Successor) .
+Added: Variable lease costs and short-term lease costs were no t material.
+Added: The Company incurred $ 1,565 in related-party lease expense in its consolidated statements of operations and comprehensive loss for the year ended December 31, 2022 (Successor).
+Added: The Company has $ 5,058 in right-of-use assets, $ 1,324 in operating lease liabilities, current, and $ 3,902 in operating lease liabilities, noncurrent, with related parties as of December 31, 2022 (Successor).
+Added: The weighted-average remaining lease term and discount rate for operating lease liabilities included in the consolidated balance sheets are as follows:
+Added: December 31, 2022
+Added: Weighted-average remaining lease term (in years)
+Added: Weighted-average discount rate
+Added: Supplemental cash flow information related to operating leases was as follows:
+Added: December 31, 2022
+Added: Cash paid for amounts included in the measurement of lease liabilities
+Added: Operating cash flows from operating leases
+Added: Noncash lease activity
+Added: Right-of-use lease assets obtained in exchange for new operating lease liabilities
+Added: The future minimum lease payments under noncancellable operating leases as of December 31, 2022 (Successor) are as follows:
+Added: Year Ended December 31,
+Added: Total lease payments
+Added: imputed interest
+Added: Total lease liabilities
+Added: Leases - ASC 840
+Added: Prior to the adoption of ASC 842 as of January 1, 2022, the Company accounted for its operating lease arrangements under ASC 840 with no right-of-use assets or lease liabilities being reflected on the consolidated balance sheets.
+Added: Total rent expense amounted to as follows in the consolidated statements of operations and comprehensive loss:
+Added: December 31, 2021
+Added: December 31, 2020
+Added: Related-party rent expense
+Added: Third-party rent expense
+Added: Total lease cost
+Added: Under ASC 840, the future minimum lease payments under noncancellable operating leases as of December 31, 2021 (Successor) were as follows:
+Added: Year Ended December 31,
+Added: NOTE 7 GOODWILL AND INTANGIBLE ASSETS
+Added: The following table summarizes changes in the carrying amount of goodwill:
+Added: Balance as of December 31, 2020 (Successor)
+Added: Business acquisitions (Note 8)
+Added: Measurement period adjustments
+Added: Balance as of December 31, 2021 (Successor)
+Added: Business acquisitions (Note 8)
+Added: Measurement period adjustments
+Added: Balance as of December 31, 2022 (Successor)
+Added: Intangible Assets
Intangible assets consist of the following:
21 unchanged sentences
Amortization expense
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: The future amortization of intangible assets is as follows:
+Added: The future amortization of intangible assets as of December 31, 2022 (Successor) is as follows:
Year Ended December 31,
−Removed: NOTE 7 PROPERTY AND EQUIPMENT
−Removed: Property and equipment, net consist of the following:
−Removed: December 31, 2021
+Added: NOTE 8 BUSINESS COMBINATIONS
+Added: During the years ended December 31, 2022 and 2021 (Successor), the Company completed the acquisitions of 13 and 24 , outpatient mental health practices, respectively.
+Added: The Company accounted for the acquisitions as business combinations using the acquisition method of accounting.
+Added: The purchase price was allocated to the tangible and intangible assets acquired and liabilities assumed based on their estimated fair values as of the acquisition date.
+Added: Total consideration transferred for these acquisitions consisted of the following:
+Added: Year Ended December 31,
+Added: Cash consideration
+Added: Cash consideration to be paid
+Added: Contingent consideration, at initial fair value
+Added: Class A-2 common units
+Added: Total consideration transferred
+Added: The results of the acquired business have been included in the Company’s consolidated financial statements beginning after their acquisition date.
+Added: It is impracticable to provide historical supplemental pro forma financial information along with revenue and earnings subsequent to the acquisition date for acquisitions during the period due to a variety of factors, including access to historical information and the operations of acquirees were integrated within the Company shortly after closing and are not operating as a discrete entity within the Company’s organizational structure.
+Added: Fair Values of Assets Acquired and Liabilities Assumed
+Added: The following table summarizes the preliminary fair values of assets acquired and liabilities assumed as of the dates of acquisition:
+Added: Year Ended December 31,
+Added: Allocation of Purchase Price
+Added: Patient accounts receivable
+Added: Prepaid expenses and other current assets
+Added: Property and equipment
+Added: Other noncurrent assets
+Added: Intangible assets
+Added: Total assets acquired
+Added: Total liabilities assumed
+Added: Fair value of net assets
+Added: The majority of the tangible assets acquired and liabilities assumed were recorded at their carrying values as of the respective dates of acquisition, as their carrying values approximated their fair values due to their short-term nature.
+Added: The fair values of goodwill and other intangible assets acquired in these acquisitions were estimated primarily based on the income approach.
+Added: The income approach estimates fair value based on the present value of the cash flows that the assets are expected to generate in the future.
+Added: The Company developed estimates for the expected future cash flows and discount rates used in the present value calculations.
+Added: The following table summarizes the fair values of acquired intangible assets as of the dates of acquisition:
+Added: Year Ended December 31,
+Added: Regional trade names (1)
+Added: Non-competition agreements (2)
+Added: (1) Useful lives for trade names are 5 years .
+Added: (2) Useful lives for non-competition agreements are 3 to 5 years .
+Added: Contingent Consideration
+Added: Under the provisions of the acquisition agreements, the Company may pay additional cash consideration in the form of earnouts, contingent upon the acquirees achieving certain performance and operational targets (see Note 10).
+Added: The following table summarizes the maximum contingent consideration based on the acquisition agreements:
+Added: Year Ended December 31,
+Added: Contingent consideration
+Added: Maximum contingent consideration based on acquisition agreements
+Added: Goodwill is primarily attributable to the assembled workforce, customer and payor relationships and anticipated synergies and economies of scale expected from the integration of the businesses.
+Added: The synergies include certain cost savings, operating efficiencies, and other strategic benefits projected to be achieved as a result of the acquisition.
+Added: All goodwill is deductible for tax purposes.
+Added: Acquisitions Subsequent to December 31, 2022
+Added: Subsequent to December 31, 2022, the Company completed acquisitions of several mental health practices.
+Added: The allocation of purchase price, including any fair value of contingent consideration, to the assets acquired and liabilities assumed as of the acquisition dates have not been completed.
+Added: For the acquisitions completed subsequent to December 31, 2022, total contractual consideration included cash consideration of $ 19,950 , funded through credit facility financing, and contingent consideration with a maximum value of $ 2,650 .
+Added: NOTE 9 PREPAID EXPENSES AND OTHER CURRENT ASSETS AND OTHER ACCRUED EXPENSES
+Added: Prepaid expenses and other current assets consist of the following:
December 31, 2022
−Removed: Leasehold improvements
−Removed: Computers and peripherals
−Removed: Furniture, fixtures and equipment
−Removed: Medical equipment
−Removed: Construction in process
−Removed: Accumulated depreciation
−Removed: Total property and equipment, net
−Removed: Depreciation expense consists of the following:
December 31, 2021
+Added: Clinician advances
+Added: Prepaid fixed fee bonuses
+Added: Other receivables
+Added: Other current assets
+Added: Other accrued expenses consist of the following:
December 31, 2022
December 31, 2021
−Removed: Depreciation expense
+Added: Patient credits payable
+Added: Accrual for goods received, not invoiced
+Added: Accrued professional fees
+Added: Other accrued expense
NOTE 10 FAIR VALUE MEASUREMENTS
+Added: Contingent Consideration
The Company measures its contingent consideration liability at fair value on a recurring basis using Level 3 inputs.
The Company estimates the fair value of the contingent consideration liability based on the likelihood and timing of the contingent earn-out payments.
−Removed: The fair value is derived using valuation methodologies, such as a discounted cash flow model, and is not based on market exchange, dealer, or broker traded transactions.
This valuation incorporates certain assumptions and projections in determining the fair value assigned to such liability.
−Removed: The valuation methodology differs depending on the type of earn-out target (that is, EBITDA based or full time employee (“FTE”) retention and growth).
−Removed: The following is a summary of the significant assumptions used for the fair value measurement of the contingent consideration liability:
+Added: The following is a summary of the significant assumptions used for the fair value measurement of the contingent consideration liability as of December 31, 2022 and 2021 (Successor).
Valuation Technique
1 unchanged sentence
December 31, 2022
−Removed: Probability-weighted analysis
−Removed: based earn-outs (1)
−Removed: Discount rate
−Removed: (1) During the second quarter of 2021, all contingent consideration liabilities previously estimated using a Monte Carlo Simulation EBITDA based earn-out technique transitioned, as deemed appropriate due to the remaining timing of the contracts and materiality of the underlying balances, to a probability-weighted analysis based on projected outcomes.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: Valuation Technique
−Removed: Range of Significant Assumptions
December 31, 2021
−Removed: Monte Carlo Simulation
−Removed: Expected EBITDA
−Removed: Acquisition specific
−Removed: EBITDA based earn-outs
−Removed: Discount rate
−Removed: 16.15 % - 19.65 %
−Removed: Counter-party risk premium
−Removed: 8.46 % - 8.77 %
Probability-weighted analysis
−Removed: FTE based earn-outs
+Added: based earn-outs
Discount rate
−Removed: 8.65 % - 8.68 %
As of December 31, 2022 and 2021 (Successor), the Company adjusted the fair value of the contingent consideration liability due to remeasurement at the reporting date.
−Removed: See Note 18 for discussion of payments of contingent consideration made related to prior year acquisitions, fair value adjustments, and a rollforward of the contingent consideration balance from the prior year.
+Added: The noncurrent portion of the contingent consideration liability is included within other noncurrent liabilities on the consolidated balance sheets.
+Added: Hedging Activities
+Added: The Company uses derivative financial instruments, including an interest rate swap, for hedging and non-trading purposes to manage its exposure to changes in interest rates.
+Added: The Company entered into a hedge transaction (interest rate swap) using a derivative financial instrument for the purpose of hedging the Company’s exposure to interest rate risks, which the contractual terms of the hedged instrument closely mirror those of the hedged item, providing a high degree of risk reduction and correlation.
+Added: The objective of entering into the interest rate swap is to eliminate the variability of cash flows in the Secured Overnight Financing Rate ("SOFR") interest payments associated with the variable-rate loan over the life of the loan.
+Added: In August 2022, the Company entered into an interest rate swap agreement to pay a fixed rate of 3.24 % on a total notional value of $ 189,000 of debt.
+Added: As a result of the interest rate swap, 94.5 % of the term loan previously exposed to interest rate risk from changes in SOFR is now hedged against the interest rate swap at a fixed rate.
+Added: The interest rate swap matures on September 30, 2025.
+Added: As of December 31, 2022 (Successor), the notional value was $ 188,528 .
+Added: As changes in interest rates impact the future cash flow of interest payments, the hedge provides a synthetic offset to interest rate movements.
+Added: The Company used the income approach to value the derivative for the interest rate swap using observable market data for all significant inputs and standard valuation techniques to convert future amounts to a single present value amount, assuming that participants are motivated but not compelled to transact.
+Added: This derivative instrument (interest rate swap) is designated and qualifies as a cash flow hedge, with the entire gain or loss on the derivative reported as a component of other comprehensive income.
+Added: Amounts recorded in accumulated other comprehensive income are released to earnings in the same period that the hedged transaction impacts consolidated earnings within interest expense.
+Added: The cash flows from the derivative treated as a cash flow hedge are classified in the Company’s consolidated statements of cash flows in the same category as the item being hedged.
+Added: For the year ended December 31, 2022 (Successor), the Company included an immaterial gain on the hedged item (that is, variable-rate borrowings) in the same line item - interest expense - as the offsetting gain on the related interest rate swap.
+Added: The following table summarizes the location of the interest rate swap in the consolidated balance sheets as of December 31, 2022 (Successor):
+Added: Consolidated balance sheets location
+Added: December 31, 2022
+Added: Interest rate swap
+Added: Other noncurrent assets
+Added: The amount of estimated cash flow hedge unrealized gains and losses that are expected to be reclassified into earnings in the next twelve months is not material.
+Added: Fair Value Measured on a Recurring Basis
The following table presents information about the Company’s assets and liabilities that are measured at fair value on a recurring basis:
−Removed: December 31, 2021 (Successor)
−Removed: Financial Instrument
−Removed: Contingent consideration liability
−Removed: December 31, 2020 (Successor)
−Removed: Financial Instrument
−Removed: Contingent consideration liability
−Removed: At the close of the TPG Acquisition (see Note 3), the Company recorded the acquired assets and assumed liabilities at their acquisition date fair values in accordance with ASC 805, Business Combinations .
−Removed: As disclosed in Note 4, the Company acquired several outpatient mental health practices during the periods presented.
−Removed: The values of net tangible assets acquired, and the resulting goodwill and other intangible assets were recorded at fair value using Level 3 inputs.
−Removed: The majority of the tangible assets acquired and liabilities assumed were recorded at their carrying values as of the respective dates of acquisition, as their carrying values approximated their fair values due to their short-term nature.
−Removed: The fair values of goodwill and other intangible assets acquired in these acquisitions were estimated with the assistance of a third-party valuation expert primarily based on the income approach.
−Removed: The income approach estimates fair value based on the present value of the cash flows that the assets are expected to generate in the future.
−Removed: The Company developed estimates for the expected future cash flows and discount rates used in the present value calculations.
−Removed: Other than assets acquired and liabilities assumed in these acquisitions, there were no material assets or liabilities measured at fair value on a nonrecurring basis during 2020 or 2021 .
−Removed: NOTE 9 GOODWILL
−Removed: The following table summarizes changes in the carrying amount of goodwill:
−Removed: Beginning balance as of April 13, 2020 (Successor)
−Removed: TPG Acquisition (Note 3)
−Removed: Measurement period adjustment (Note 3)
−Removed: Business acquisitions (Note 4)
−Removed: Ending balance as of December 31, 2020 (Successor)
−Removed: Business acquisitions (Note 4)
−Removed: Measurement period adjustments
−Removed: Ending balance as of December 31, 2021 (Successor)
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: NOTE 10 OTHER ACCRUED EXPENSES
−Removed: Other accrued expenses consist of the following:
December 31, 2022
December 31, 2021
−Removed: Patient credits payable
−Removed: Accrual for goods received, not invoiced
−Removed: Accrued professional fees
−Removed: Credit card payable
−Removed: Other accrued expense
+Added: Assets Measured at Fair Value
+Added: Interest rate swap asset
+Added: Total assets measured at fair value
+Added: Liabilities Measured at Fair Value
+Added: Contingent consideration liability:
+Added: Beginning balance
+Added: Additions related to acquisitions
+Added: Payments of contingent consideration
+Added: Loss on remeasurement
+Added: Ending balance
+Added: Total liabilities measured at fair value
NOTE 11 LONG-TERM DEBT
−Removed: On August 28, 2018, the Company issued a term loan and revolver to Capital One.
−Removed: On March 15, 2019, the Company refinanced the term loan and revolver with Capital One under the First Amendment to the Credit Agreement (the “March 2019 Credit Agreement”).
−Removed: The March 2019 Credit Agreement resulted in the Company issuing new term loans and revolvers to new lenders.
−Removed: The March 2019 Credit Agreement also gave the Company the right to issue additional term loans ($ 40,000 Delayed Draw Loan) which were issued under the same terms as the March 2019 Credit Agreement.
−Removed: On March 13, 2020, the Company amended the March 2019 Credit Agreement, adding an incremental $ 50,000 to the Delayed Draw Loan.
−Removed: The other underlying terms of the agreement remained the same as the terms under the March 2019 Credit Agreement.
−Removed: The outstanding debt balance on the revolving loan was payable in quarterly interest payments through March 15, 2024, and the outstanding debt balance on the term loan and Delayed Draw Loan was payable in quarterly principal and interest payments through March 15, 2025.
−Removed: On May 14, 2020, in connection with the TPG Acquisition, the successor company entered into the May 2020 Credit Agreement (the “May 2020 Credit Agreement”).
−Removed: The successor company did not assume any existing debt from the predecessor company.
−Removed: The May 2020 Credit Agreement resulted in the extinguishment of the March 2019 Credit Agreement recorded in the predecessor period, with the May 2020 Credit Agreement debt being treated as a new issuance of debt in the successor period.
−Removed: Unamortized debt issue costs of $ 2,689 were included in the calculation of extinguishment of debt.
−Removed: The Company borrowed $ 210,000 in term loans and $ 50,000 in delayed draw loans, payable in quarterly principal and interest payments, with a maturity date of May 14, 2026 .
−Removed: The interest rate is a variable interest rate determined at LIBOR plus 3.25 % to 3.75 %.
−Removed: The May 2020 Credit Agreement provides for an alternative rate structure to LIBOR.
−Removed: The term loans and delayed draw loans are collateralized by the tangible assets and stock pledge of the Company.
−Removed: The Company also obtained access to a credit revolver with a total borrowing commitment of $20,000 with interest only payments until the maturity date of May 14, 2025.
−Removed: On November 4, 2020, the Company amended the May 2020 Credit Agreement, adding an aggregate $ 115,000 in loan commitments by increasing the term loans by $ 75,000 and the delayed draw loans by $ 40,000 .
−Removed: The underlying terms of the agreement remained the same.
−Removed: On February 1, 2021, the Company amended the May 2020 Credit Agreement, increasing the total delayed draw term loan commitment by $ 50,000 .
−Removed: The other terms of the agreement remained the same.
−Removed: On April 30, 2021, the Company amended the May 2020 Credit Agreement, adding an aggregated $ 70,000 in loan commitments, increase the term loans by $ 20,000 and the delayed draw term loan commitment by $ 50,000 .
−Removed: The terms of the agreement otherwise remained the same.
−Removed: In connection with the voluntary prepayment of $ 294,000 related to borrowings outstanding as of June 15, 2021, the Company recognized an extinguishment of debt charge within interest expense of $ 14,440 during the second quarter of 2021 related to the prepayment charge and the write-off of unamortized debt issuance costs.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: The May 2020 Credit Agreement requires the Company to maintain compliance with certain restrictive financial covenants related to earnings, leverage ratios, and other financial metrics.
+Added: On May 14, 2020, in connection with the TPG Acquisition, the Company entered into the Credit Agreement among LifeStance Health Holdings, Inc., Lynnwood Intermediate Holdings, Inc., Capital One, National Association, and each lender party thereto (the "May 2020 Credit Agreement").
+Added: The term loans and delayed draw term loans were payable in quarterly principal and interest payments through May 14, 2026 .
+Added: On May 4, 2022, the Company entered into a credit agreement (the “2022 Credit Agreement”) among LifeStance Health Holdings, Inc., Lynnwood Intermediate Holdings, Inc., Capital One, National Association, and each lender party thereto.
+Added: The 2022 Credit Agreement established commitments in respect of a term loan facility of $ 200,000 , a revolving loan facility of up to $ 50,000 and a delayed draw term loan facility of up to $ 100,000 .
+Added: The commitments under the term loan facility and the revolving facility were available to be drawn on May 16, 2022.
+Added: The Company borrowed $ 200,000 in term loans on that date, with a maturity date of May 16, 2028.
+Added: The remaining commitments under the delayed draw term loan facility are scheduled to terminate on the second anniversary of May 16, 2022.
+Added: Once drawn upon, the delayed draw term loan facility has a maturity date of May 16, 2028.
+Added: The loans under the term loan facility and the delayed draw term loan facility bear interest at a rate per annum equal to (x) adjusted term Secured Overnight Financing Rate ("SOFR") (which adjusted term SOFR is subject to a minimum of 0.75 %) plus an applicable margin of 4.50 % or (y) an alternate base rate (which will be the highest of (i) the prime rate, (ii) 0.50 % above the federal funds effective rate and (iii) one-month adjusted term SOFR (which adjusted term SOFR is subject to a minimum of 0.75 %) plus 1.00 %) plus an applicable margin of 3.50 %.
+Added: The term loans are collateralized by substantially all of the assets of the Company.
+Added: The revolving loan has interest only payments until the maturity date of May 16, 2027 .
+Added: The proceeds from the 2022 Credit Agreement term loans were used to repay in full and extinguish the May 2020 Credit Agreement.
+Added: The 2022 Credit Agreement term loans are treated as a new issuance of debt.
+Added: In relation to the May 2020 Credit Agreement, the Company recognized an extinguishment of debt charge within interest expense of $ 3,380 , consisting of $ 1,609 prepayment charge and the write-off of unamortized debt issue costs associated with the extinguished term loans of $ 1,771 .
+Added: As part of the 2022 Credit Agreement restructuring, TPG provided arrangement and structuring services.
+Added: The Company incurred related party fees of $ 4,375 during the year ended December 31, 2022 (Successor) included within debt issue costs.
+Added: The 2022 Credit Agreement requires the Company to maintain compliance with certain restrictive financial covenants related to earnings, leverage ratios, and other financial metrics.
The Company was in compliance with all debt covenants at December 31, 2022 and 2021 (Successor).
5 unchanged sentences
Current portion of long-term debt
−Removed: Unamortized debt issue costs
+Added: Unamortized discount and debt issue costs (1)
Total Long-Term Debt, Net of Current Portion
−Removed: and Unamortized Debt Issue Costs
+Added: and Unamortized Discount and Debt Issue Costs
+Added: (1) The unamortized debt issue costs related to long-term debt are presented as a reduction of the carrying amount of the corresponding liabilities on the consolidated balance sheets.
+Added: Unamortized debt issue costs related to delayed draw term loan commitments and revolving loans are presented within other noncurrent assets on the consolidated balance sheets.
The current portion of long-term debt is included within other current liabilities on the consolidated balance sheets.
4 unchanged sentences
Interest expense
−Removed: Future principal payments on long-term debt are as follows:
+Added: Future principal payments on long-term debt as of December 31, 2022 (Successor) are as follows:
Year Ended December 31,
3 unchanged sentences
Revolving Loan
−Removed: Under the May 2020 Credit Agreement, the Company has a revolving loan from Capital One in the amount of $ 20,000 .
−Removed: Any borrowing on the revolving loan is due in full on March 15, 2024 .
−Removed: The revolving loan can be drawn upon at an interest rate equal to LIBOR plus 4.50 % to 4.75 %, depending on certain financial ratios.
+Added: Under the May 2020 Credit Agreement, the Company had a revolving loan from Capital One in the amount of $ 20,000 .
+Added: Under the 2022 Credit Agreement, the Company has a revolving loan commitment from Capital One in the amount of $ 50,000 .
+Added: Any borrowing on the revolving loan under the 2022 Credit Agreement is due in full on May 16, 2027 .
+Added: The revolving loan bears interest at a rate per annum equal to (x) adjusted term SOFR plus an applicable margin of 3.25 % or (y) an alternate base rate (which will be the highest of (i) the prime rate, (ii) 0.50 % above the federal funds effective rate and (iii) one-month adjusted term SOFR plus 1.00 %) plus an applicable margin of 2.25 %.
The unused revolving loan incurs a commitment fee of 0.50 % per annum.
There are no amounts outstanding on the revolving loan as of December 31, 2022 and 2021 (Successor) .
−Removed: In March 2022, the Company drew $ 20,000 from the aforementioned revolving loan.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: NOTE 12 TOTAL REVENUES
−Removed: The Company’s total revenues are dependent on a series of contracts with third-party payors, which is typical for providers in the health care industry.
−Removed: The Company has determined that the nature, amount, timing and uncertainty of revenue and cash flows are affected by the payor mix with third-party payors which have different reimbursement rates.
−Removed: The payor mix of fee-for-service revenue from patients and third-party payors consists of the following:
−Removed: December 31, 2021
−Removed: December 31, 2020
−Removed: % of Total Revenue
−Removed: % of Total Revenue
−Removed: Total patient service revenue
−Removed: Nonpatient service revenue
−Removed: December 31, 2019
−Removed: % of Total Revenue
−Removed: % of Total Revenue
−Removed: Total patient service revenue
−Removed: Nonpatient service revenue
−Removed: Among the commercial payors, five insurance companies comprise the following percentages of revenues:
−Removed: December 31, 2021
−Removed: December 31, 2020
−Removed: December 31, 2019
−Removed: Top five commercial payors
−Removed: Top one payor
−Removed: Top two payor
−Removed: Top three payor
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: NOTE 13 INCOME TAXES
−Removed: (Benefit) Provision for Income Taxes
−Removed: The (benefit) provision for income taxes is comprised of the following components:
−Removed: December 31, 2021
−Removed: December 31, 2020
−Removed: December 31, 2019
−Removed: Total current
−Removed: Total deferred
−Removed: Total income tax (benefit)
−Removed: The net deferred tax assets and liabilities consist of the following:
−Removed: December 31, 2021
−Removed: December 31, 2020
−Removed: Deferred tax assets
−Removed: Accruals and reserves
−Removed: Net operating losses
−Removed: Stock and unit-based compensation
−Removed: Interest limitation
−Removed: Gross deferred tax assets
−Removed: Deferred tax liabilities
−Removed: Gross deferred tax liabilities
−Removed: Net deferred tax liability
−Removed: The provision for income taxes differs from the amount computed by applying the statutory federal income tax rate to income before provision (benefit) for income taxes as follows:
−Removed: December 31, 2021
−Removed: December 31, 2020
−Removed: Tax provision at U.S.
−Removed: federal statutory rate
−Removed: State income taxes, net of federal benefit
−Removed: Stock and unit-based compensation
−Removed: Other adjustments
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: December 31, 2019
−Removed: Tax provision at U.S.
−Removed: federal statutory rate
−Removed: State income taxes, net of federal benefit
−Removed: Transaction costs
−Removed: Other adjustments
−Removed: Differences between the statutory rate are primarily the result of permanent book/tax differences between transaction costs, stock and unit-based compensation and state income taxes.
−Removed: As of December 31, 2021 (Successor), the Company has $ 75,981 of federal net operating loss carryforwards and $ 21,260 of state net operating loss carryforwards.
−Removed: As of December 31, 2020 (Successor) , the Company has $ 34,802 of federal net operating loss carryforwards and $ 13,330 of state net operating loss carryforwards.
−Removed: As of May 14, 2020 (Predecessor) , the Company has $ 14,299 of federal net operating loss carryforwards and $ 9,519 of state net operating loss carryforwards.
−Removed: As of December 31, 2019 (Predecessor) , the Company has $ 569 of federal net operating loss carryforwards and $ 1,900 of state net operating loss carryforwards.
−Removed: $ 11,199 federal net operating loss carryforwards begin to expire in 2037, and the remaining federal net operating loss carryforwards have no expiration.
−Removed: The state net operating loss carryforwards begin to expire in 2036.
−Removed: Under Section 382 of the Internal Revenue Code of 1986, as amended, the Company’s ability to utilize net operating loss carryforwards or other tax attributes, such as research tax credits (under IRC Section 383), in any taxable year may be limited if it experiences an ownership change.
−Removed: As of December 31, 2021 and 2020 (Successor), the Company has not completed a formal Section 382 study on the potential limitation of its tax attributes.
−Removed: However, if an ownership shift had occurred, the Company believes that existing net operating losses are not permanently limited as of December 31, 2021 and 2020 (Successor).
−Removed: Any limitation may limit the Company’s future use of net operating losses.
−Removed: Uncertain Income Tax Positions
−Removed: The Company files tax returns as prescribed by the tax laws of the jurisdictions in which it operates.
−Removed: In the normal course of business, the Company is subject to examination by federal and state jurisdictions in the United States where applicable.
−Removed: There are currently no pending tax examinations.
−Removed: The Company's tax returns are still open under the U.S.
−Removed: statute from 2016 to the present.
−Removed: Earlier years may be examined to the extent that loss carryforwards are used in future periods.
−Removed: There are no tax matters under discussion with taxing authorities that are expected to have a material effect on the Company’s consolidated financial statements.
−Removed: As of December 31, 2021 and 2020 (Successor), the Company had accrued interest and penalties, net of federal income tax benefit, related to tax contingencies of $ 54 and $ 0 , respectively.
NOTE 12 REDEEMABLE CONVERTIBLE PREFERRED UNITS
1 unchanged sentence
In connection with the TPG Acquisition, the holders of LifeStance Health, LLC’s Preferred Units exchanged 100 % of their units for equity interest in LifeStance Holdings and the historic Preferred Unit holders contributed all of their interest in LifeStance Holdings to LifeStance TopCo, in exchange for LifeStance TopCo’s Class A Common Units and Class A-1 Common Units.
−Removed: The Preferred Units had a reverse stock split and were converted to Common Units of LifeStance TopCo.
+Added: The Preferred Units
+Added: had a reverse stock split and were converted to Common Units of LifeStance TopCo.
The Preferred Units are classified as mezzanine equity on the consolidated balance sheets and remeasured to their redemption value at each reporting date.
1 unchanged sentence
redemption value is equal to its issuance price;
−Removed: as such, no remeasurement adjustment amount was recorded for the period ended May 14, 2020 and year ended December 31, 2019.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: Series A-1 Preferred Units’
+Added: as such, no remeasurement adjustment amount was recorded for the period ended May 14, 2020.
+Added: The Series A-1 Preferred Units’
redemption value is equal to the greater of i) fair value at the redemption date, or ii) the sum of the issuance price plus any accumulated but unpaid dividends.
3 unchanged sentences
Initial Carrying
−Removed: The table below includes the number of authorized units and issued units, as well as the issuance price, liquidation preference and initial carrying amount of the Preferred Units as of December 31, 2019.
−Removed: Issuance Price
−Removed: Initial Carrying
The holders of Preferred Units shall be entitled to receive, out of funds legally available therefore, cumulative cash distributions at the annual rate of 8 % of the Series A-1 accrued value or the Series A accrued value (each accrued value equal to the issuance price plus any accumulated but unpaid dividends on the respective Preferred Units), as applicable (as the same may be adjusted from time to time), prior and in preference to any declaration or payment of any distribution to the holders of Class A, Class B and Class C units (collectively, the “Common Units”).
1 unchanged sentence
If any accrued distributions have not been paid in cash on or prior to any such annual distribution payment date, such accrued distribution shall be added to the accrued value of Series A-1 or Series A, as applicable.
−Removed: In the event that the Board shall declare a distribution payable upon the then outstanding Common Units, the holders of Preferred Units shall be entitled, in addition to any cumulative distributions to which the Preferred Units may be entitled, to
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: receive the amount of distributions per unit of Preferred Units that would be payable on the number of whole units of the Common Units into which each Preferred Unit held by each holder could be converted.
−Removed: As of December 31, 2019 (Predecessor), the Series A-1 and Series A Preferred Units had arrearages in cumulative dividends of $ 19,950 , and $ 2,943 , respectively.
+Added: In the event that the Board shall declare a distribution payable upon the then outstanding Common Units, the holders of Preferred Units shall be entitled, in addition to any cumulative distributions to which the Preferred Units may be entitled, to receive the amount of distributions per unit of Preferred Units that would be payable on the number of whole units of the Common Units into which each Preferred Unit held by each holder could be converted.
The Company will, upon each written request from the Series A holders between March 10, 2018 to March 10, 2020, redeem all or any portion of the Series A Preferred Units.
16 unchanged sentences
Voting Rights
−Removed: Each Series A-1 Preferred Unit shall be entitled to cast one (1) vote for each Class A Common Unit into which such Series A-1 Preferred Unit is then convertible (on an aggregate basis for each Holder of Series A-1 Preferred Units) on any matter
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: requiring approval of such Units.
+Added: Each Series A-1 Preferred Unit shall be entitled to cast one (1) vote for each Class A Common Unit into which such Series A-1 Preferred Unit is then convertible (on an aggregate basis for each Holder of Series A-1 Preferred Units) on any matter requiring approval of such Units.
Class B Common Units, Class C Common Units and Series A Preferred Units have no voting rights.
+Added: NOTE 13 STOCKHOLDERS'/MEMBERS’
+Added: EQUITY (DEFICIT)
+Added: Common Stock - Post-IPO
+Added: As discussed in Note 1, upon completion of the Company’s IPO in June 2021, the Company sold 32,800 shares of common stock at an offering price of $ 18.00 per share.
+Added: In connection with the IPO, the Company increased its authorized shares from 1 to 800,000 shares of common stock, par value $ 0.01 per share.
+Added: Common Units - Pre-IPO
+Added: The former chief executive officer (“Former CEO”) had 35,000 redeemable Class A units prior to the completion of the IPO.
+Added: The Former CEO had the right, upon termination for any reason other than proper cause, to put his redeemable Class A units back to the partnership at fair value (“Put Right”).
+Added: The Former CEO (or permitted transferee) shall have this Put Right also upon death or disability.
+Added: As this was both outside of the Company’s control and probable to eventually occur, the redeemable Class A units subject to this Put Right were classified as mezzanine equity and carried at fair value (i.e., redemption price).
+Added: There was no change to the fair value between May 14, 2020 and December 31, 2020.
+Added: There was a change to the fair value during the period from January 1 to June 9, 2021 (Successor) of $ 36,750 resulting from a change in the probability assumption of an IPO.
+Added: On June 9, 2021, the redeemable Class A units were converted into 10,234 shares of the Company’s common stock.
+Added: Class A and Class A-1 Common Units had equal voting rights.
+Added: Class A-2, Class B and Class C Common Units were nonvoting units.
+Added: All Common Units had no par value.
+Added: Upon the closing of the TPG Acquisition, the Company initiated two share exchanges for all outstanding shares, including Class A and Class C Units, as well as Series A and Series A-1 Preferred Units.
+Added: Subsequent to the share exchanges, holders of the units received cash consideration for a portion of their units, and the remaining units were exchanged for Class A-1 and Class A-2 units of LifeStance TopCo based on a predetermined exchange ratio.
+Added: There were 345,978 Class A-1 units, inclusive of 35,000 redeemable units, and 35,845 Class A-2 units outstanding a result of the exchange of equity on May 14, 2020.
+Added: No Class A Units or Class C Units were outstanding after the TPG Acquisition as a result of the conversion.
+Added: Preferred Stock
+Added: In connection with the Company’s IPO, the Company authorized the issuance of 25,000 shares of its preferred stock, par value $ 0.01 per share.
+Added: There are no shares of preferred stock outstanding as of December 31, 2022 and 2021 (Successor) .
NOTE 14 STOCK AND UNIT-BASED COMPENSATION
−Removed: Post-IPO Equity Awards
2021 Equity Incentive Plan
3 unchanged sentences
The 2021 Equity Incentive Plan permits the grant of awards of restricted or unrestricted common stock, stock options, stock appreciation rights, restricted stock units, performance awards, and other stock-based awards to employees and directors of, and consultants and advisors to, the Company and its affiliates.
−Removed: The maximum number of shares of the Company’s common stock that may be delivered in satisfaction of awards under the 2021 Equity Incentive Plan is 47,037 shares.
−Removed: The share pool will automatically increase on January 1 of each year beginning in 2022 and continuing through and including 2031 by the lesser of (i) five percent of the number of shares of the Company’s common stock outstanding as of the close of business on the immediately preceding December 31 and (ii) the number of shares determined by the Board on or prior to such date for such year.
+Added: The maximum number of shares of the Company’s common stock that may be delivered in satisfaction of awards under the 2021 Equity Incentive Plan was initially reserved at 47,037 shares.
+Added: The share pool will automatically increase on January 1 of each year through and including 2031 by the lesser of (i) five percent of the number of shares of the Company’s common stock outstanding as of the close of business on the immediately preceding December 31 and (ii) the number of shares determined by the Board on or prior to such date for such year.
+Added: On January 1, 2022, the number of shares of common stock reserved and available for issuance under the 2021 Equity Incentive Plan increased by 18,713 shares.
Restricted Stock
−Removed: The restricted stock was issued as part of the Organizational Transactions (see Note 1).
−Removed: The following is a summary of restricted stock transactions as of and for the year ended December 31, 2021 (Successor):
+Added: The RSAs were issued as part of the Organizational Transactions (see Note 1).
+Added: The following is a summary of RSA transactions as of and for the years ended December 31, 2022 and 2021 (Successor):
Unvested Shares
−Removed: Weighted-Average Grant Date
−Removed: Unvested, June 9, 2021 (Successor)
+Added: Weighted-Average
+Added: Grant Date Fair Value
Unvested, December 31, 2020 (Successor)
+Added: Unvested, December 31, 2021 (Successor)
+Added: Unvested, December 31, 2022 (Successor)
Restricted Stock Units
−Removed: The restricted stock units (“RSUs”) were granted in connection with the IPO and on a go forward basis.
+Added: The RSUs were granted in connection with the IPO and subsequent to the IPO.
RSUs are accounted for as equity using the fair value method, which requires measurement and recognition of compensation expense for all awards granted to employees, directors and consultants based upon the grant-date fair value.
−Removed: The following is a summary of RSU transactions as of and for the year ended December 31, 2021 (Successor):
+Added: The following is a summary of RSU transactions as of and for the years ended December 31, 2022 and 2021 (Successor):
Unvested Shares
−Removed: Weighted-Average Grant Date
−Removed: Outstanding, June 9, 2021 (Successor)
+Added: Weighted-Average
+Added: Grant Date Fair Value
+Added: Outstanding, December 31, 2020 (Successor)
Canceled and forfeited
Outstanding, December 31, 2021 (Successor)
−Removed: The Company recognized $ 258,304 in stock-based compensation expense related to restricted stock and RSUs for the year ended December 31, 2021 (Successor) within general and administrative expenses in the consolidated statements of income/(loss) and comprehensive income/(loss).
−Removed: As of December 31, 2021 (Successor), the Company had $ 221,823 in
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: unrecognized compensation expense related to all non-vested awards (restricted stock and RSUs) that will be recognized over the weighted-average remaining service period of 1.6 years.
+Added: Canceled and forfeited
+Added: Outstanding, December 31, 2022 (Successor)
+Added: Stock Options
+Added: The following is a summary of stock option activity as of and for the year ended December 31, 2022 (Successor):
+Added: Number of Options
+Added: Weighted-Average
+Added: Exercise Price
+Added: Weighted-Average
+Added: Remaining Contractual Term (Years)
+Added: Aggregate Intrinsic Value
+Added: Outstanding, December 31, 2021 (Successor)
+Added: Canceled and forfeited
+Added: Outstanding, December 31, 2022 (Successor)
+Added: Vested or expected to vest at December 31, 2022 (Successor)
+Added: The total grant-date fair value of stock options granted during the year ended December 31, 2022 (Successor) was $ 56,917 .
+Added: The Company estimated the fair value of stock option grants with time-based vesting conditions using a Black-Scholes option-pricing model with the following assumptions presented on a weighted-average basis:
+Added: December 31, 2022
+Added: Risk-free interest rate
+Added: Expected term (years)
+Added: Expected dividend yield
+Added: Estimated fair value per option granted
+Added: The Company estimated the fair value of stock option grants with time- and market-based vesting conditions using a Monte Carlo simulation that incorporate estimates of the potential outcomes of the market condition on the grant with the following assumptions:
+Added: December 31, 2022
+Added: Risk-free interest rate
+Added: Expected service period (years)
+Added: Expected dividend yield
+Added: Weighted-average fair value per option granted
+Added: The risk-free interest rate is determined by reference to the U.S.
+Added: Treasury yield curve in effect at the time of grant of the award for time periods approximately equal to the expected term of the award.
+Added: The Company lacks company-specific historical and implied volatility information.
+Added: Therefore, it estimated its expected stock volatility based on the historical volatility of a publicly traded set of peer companies.
+Added: Expected dividend yield is based on the fact that the Company has never paid cash dividends and does not expect to pay any cash dividends in the foreseeable future.
+Added: The Company determines the expected term of time-based vesting condition options using the simplified method which is used when there is insufficient historical data about exercise patterns.
+Added: The simplified method is based on the vesting period and the contractual term for each grant, or for each vesting-tranche for awards with graded vesting.
+Added: The mid-point between the vesting date and the maximum contractual expiration date is used as the expected term under this method.
+Added: The expected service period of the time- and market-based vesting condition options is based on projected exercise dates resulting from the Monte Carlo simulation for each award tranche.
+Added: Stock and Unit-Based Compensation Expense
+Added: The Company recognized stock and unit-based compensation expense related to RSAs, RSUs, stock options, and the Class B Profits Interests within general and administrative expenses in the consolidated statements of operations and comprehensive loss as follows:
+Added: December 31, 2022
+Added: December 31, 2021
+Added: December 31, 2020
+Added: Stock and unit-based compensation expense
+Added: As of December 31, 2022 (Successor), the Company had $ 165,827 in unrecognized compensation expense related to all non-vested awards (RSAs, RSUs and stock options) that will be recognized over the weighted-average remaining service period of 1.9 years.
2021 Employee Stock Purchase Plan
2 unchanged sentences
The ESPP permits the grant to eligible employees of the Company and its participating subsidiaries of options to purchase shares of the Company’s common stock.
−Removed: The aggregate number of shares of the Company common stock available for purchase pursuant to the exercise of options under the ESPP is 6,817 shares, plus an automatic annual increase, as of January 1 of each year beginning in 2022 and continuing through and including 2031, equal to the lesser of (i) one percent of the number of shares of the Company’s common stock outstanding as of the close of business on the immediately preceding December 31 and (ii) the number of shares determined by the Board on or prior to such date for such year, up to a maximum of 42,500 shares of the Company’s common stock in the aggregate.
+Added: The aggregate number of shares of the Company common stock available for purchase pursuant to the exercise of options under the ESPP was 6,817 shares, plus an automatic annual increase, as of January 1 of each year beginning in 2022 and continuing through and including 2031, equal to the lesser of (i) one percent of the number of shares of the Company’s common stock outstanding as of the close of business on the immediately preceding December 31 and (ii) the number of shares determined by the Board on or prior to such date for such year, up to a maximum of 42,500 shares of the Company’s common stock in the aggregate.
+Added: On January 1, 2022, the number of shares of common stock reserved and available for issuance under the ESPP increased by 3,743 shares.
The ESPP allows participants to purchase common stock through payroll deductions of up to 15 % of their eligible compensation.
5 unchanged sentences
provided, however, that no option may be exercised after 27 months from its grant date.
−Removed: As of December 31, 2021 (Successor) , no shares of common stock have been purchased under the Company’s ESPP.
−Removed: Pre-IPO Equity Awards
−Removed: Class C Units and Class A Units (Predecessor)
−Removed: For the period from January 1, 2020 to May 14, 2020 and prior (Predecessor), the Board issued Class C Units and Class A Units options, which represented options to purchase membership units in LifeStance Health, LLC.
−Removed: All Class C Units and Class A Units options were fully vested and exercised as of May 14, 2020, and all holders were granted LifeStance TopCo Class A-1 Units upon the TPG Acquisition occurring.
−Removed: No options to purchase Class C Units or Class A Units were outstanding at May 14, 2020.
−Removed: On the grant date, recipients of the Class C Units and Class A Units purchased for cash the units at their fair market value.
−Removed: The Company recorded total unit-based compensation expense of $ 0 for the period from January 1, 2020 to May 14, 2020 (Predecessor) related to Class C Units and Class A Units, respectively, and $ 54 and $ 0 related to Class C Units and Class A Units, respectively, for the year ended December 31, 2019 (Predecessor).
−Removed: Class B Profits Interests Units (Successor)
−Removed: On May 14, 2020, the Company’s Board adopted the Partnership Interest Award Agreement (“Award Agreement”).
−Removed: From May 14, 2020 through June 9, 2021 (Successor), under the Award Agreement, the Company granted awards in the form of Profits Interests Units to employees, officers and directors.
−Removed: These Profits Interests represent profits interest ownership in the Company tied solely to the accretion, if any, in the value of the Company following the date of issuance of such Profits Interests.
−Removed: Profits Interests participate in any increase of the Company value related to their profits interests after the hurdle value has been achieved.
−Removed: A maximum of 179,190 Class B Profits Interests Units may be granted under the Award Agreement.
−Removed: Awards are granted on a discretionary basis and are subject to the approval of the Company’s Board of Directors.
−Removed: The Company granted 152,865 Class B Profits Interests Units awards from May 14, 2020 through June 9, 2021 (Successor).
−Removed: Holders of the Profits Interests Units receive distributions (other than tax distributions) only upon a liquidity event, as defined, that exceeds a threshold equivalent to the fair value of the Company, as determined by the Company’s Board, at the grant date.
−Removed: All awards include a repurchase option at the election of the Company for the vested portion upon termination of employment or service and any unvested awards will be forfeited.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: Profits Interests Units are accounted for as equity using the fair value method, which requires the measurement and recognition of compensation expense for all profit interest-based payment awards made to the holders based upon the grant-date fair value.
−Removed: The Company has concluded that both the Service-Vesting Units and the Performance-Vesting Units are subject to a market condition and has assessed the market condition as part of its determination of the grant date fair value.
−Removed: Accordingly, the Company determined the fair value of each award on the date of grant using a Monte Carlo simulation model with the following assumptions used for the grants issued for the year ended December 31, 2021 (Successor) and the period from April 13, 2020 to December 31, 2020 (Successor):
−Removed: December 31, 2021 (1)
−Removed: December 31, 2020
−Removed: Risk-free rate
−Removed: Time to liquidity event (years)
−Removed: Discount for lack of marketability (DLOM)
−Removed: (1) Assumptions are for the Class B Profits Interests Units through the date of the Company's IPO on June 9, 2021 .
−Removed: The volatility assumption used in the Monte Carlo simulation model is based on the expected volatility of public companies in similar industries, adjusted to reflect the differences between the Company and public companies in size, resources, time in industry, and breadth of service offerings.
−Removed: The following is a summary of Class B Profits Interests Units for the periods presented:
−Removed: Class B Profits
−Removed: Outstanding, April 13, 2020 (Successor)
−Removed: Outstanding, December 31, 2020 (Successor)
−Removed: Outstanding, December 31, 2021 (Successor)
−Removed: The Class B Profits Interests Units outstanding as of December 31, 2020 (Successor) had a corresponding hurdle value of $ 1,015,392 .
−Removed: There were no Class B Profits Interests Units outstanding as of December 31, 2021 (Successor).
−Removed: Stock and Unit-Based Compensation Expense
−Removed: The Company recognized unit-based compensation expense related to the Class B Profits Interests within general and administrative expenses in the consolidated statements of income/(loss) and comprehensive income/(loss) as follows:
−Removed: December 31, 2021
+Added: As of December 31, 2022 and 2021 (Successor) , no shares of common stock have been purchased under the Company’s ESPP.
+Added: NOTE 15 INCOME TAXES
+Added: Benefit from Income Taxes
+Added: The benefit from income taxes is comprised of the following components:
December 31, 2022
−Removed: Unit-based compensation expense
−Removed: As part of the Organizational Transactions, the Class B Profits Interests Units that were subject to vesting over a period of continuous employment or service and were unvested upon the Organizational Transactions were converted to restricted stock that vests over a modified requisite service period of three years.
−Removed: The unvested Class B Profits Interests Units that were subject to vesting upon the sale of the Company were converted to restricted stock that were modified to add both a market and service condition and vest between six months and two years following the IPO.
−Removed: These awards, which were subject to vesting upon the sale of the Company, were deemed improbable until June 10, 2021 when the IPO occurred.
−Removed: As a result of this vesting condition being deemed probable on the date of the IPO, the equity holders
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: of these awards received 30,766 shares of common stock issued as restricted stock that are subject to market and service-based vesting conditions.
−Removed: The stock compensation expense recorded for these modifications to convert the Class B Profits Interests Units to restricted stock, acceleration of vesting terms, and the additional RSUs granted at the time of IPO is included in the $ 258,304 of stock-based compensation expense for the year ended December 31, 2021 (Successor) .
−Removed: This amount was recognized within general and administrative expenses in the consolidated statements of income/(loss) and comprehensive income/(loss).
−Removed: NOTE 16 STOCKHOLDERS'/MEMBERS’
−Removed: EQUITY (DEFICIT)
−Removed: Common Stock - Post-IPO
−Removed: As discussed in Note 1, upon completion of the Company’s IPO in June 2021, the Company sold 32,800 shares of common stock at an offering price of $ 18.00 per share.
−Removed: In connection with the IPO, the Company increased its authorized shares from 1 to 800,000 shares of common stock, par value $ 0.01 per share.
−Removed: The Company's common stock/units consisted of the following units and common stock, which have been authorized and issued as follows as of the period ended:
−Removed: Class A Units
−Removed: Class A-1 Units
−Removed: Class A-2 Units
−Removed: Class B Units
−Removed: Balance as of April 13,
−Removed: 2020 (Successor)
−Removed: Balance as of
December 31, 2021
−Removed: Vested Class B Profits
−Removed: Conversion of pre-IPO
−Removed: units to common stock
−Removed: Initial Public Offering
−Removed: Endowment to the
−Removed: LifeStance Health
−Removed: Issuance of common
−Removed: stock upon vesting
−Removed: of restricted stock units
−Removed: Balance as of December
−Removed: 31, 2021 (Successor)
December 31, 2020
−Removed: Common Units - Pre-IPO
−Removed: The chief executive officer (“CEO”) had 35,000 redeemable Class A units prior to the completion of the IPO.
−Removed: The CEO had the right, upon termination for any reason other than proper cause, to put his redeemable Class A units back to the partnership at fair value (“Put Right”).
−Removed: The CEO (or permitted transferee) shall have this Put Right also upon death or disability.
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: was both outside of the Company’s control and probable to eventually occur, the redeemable Class A units subject to this Put Right were classified as mezzanine equity and carried at fair value (i.e., redemption price).
−Removed: There was no change to the fair value between May 14, 2020 and December 31, 2020.
−Removed: There was a change to the fair value during the period from January 1 to June 9, 2021 (Successor) of $ 36,750 resulting from a change in the probability assumption of an IPO.
−Removed: On June 9, 2021, the redeemable Class A units were converted into 10,234 shares of the Company’s common stock.
−Removed: Class A and Class A-1 Common Units had equal voting rights.
−Removed: Class A-2, Class B and Class C Common Units were nonvoting units.
−Removed: All Common Units had no par value.
−Removed: Upon the closing of the TPG Acquisition, the Company initiated two share exchanges for all outstanding shares, including Class A and Class C Units, as well as Series A and Series A-1 Preferred Units.
−Removed: Subsequent to the share exchanges, holders of the units received cash consideration for a portion of their units, and the remaining units were exchanged for Class A-1 and Class A-2 units of LifeStance TopCo based on a predetermined exchange ratio.
−Removed: There were 345,978 Class A-1 units, inclusive of 35,000 redeemable units, and 35,845 Class A-2 units outstanding a result of the exchange of equity on May 14, 2020.
−Removed: No Class A Units or Class C Units were outstanding after the TPG Acquisitions as a result of the conversion.
−Removed: See Note 15 for discussion regarding Class B Units outstanding pre-IPO.
−Removed: Preferred Stock
−Removed: In connection with the Company’s IPO, the Company authorized the issuance of 25,000 shares of its preferred stock, par value $ 0.01 per share.
−Removed: There are no shares of preferred stock outstanding as of December 31, 2021 (Successor) .
−Removed: NOTE 17 RELATED PARTY TRANSACTIONS
−Removed: The Company leases 41 office facilities under operating leases with clinicians expiring through 2030 .
−Removed: These clinicians are considered related parties as they are employees of the Company.
−Removed: The leases provide for monthly minimum rent payments, and some include renewal options for additional terms.
−Removed: Minimum rent payments under operating leases are recognized on a straight-line basis over the term of the lease.
−Removed: Total related-party rent expense included in center costs, excluding depreciation and amortization in the consolidated statements of income/(loss) and comprehensive income/(loss) amounted to:
+Added: Total current
+Added: Total deferred
+Added: Total income tax benefit
+Added: The net deferred tax assets and liabilities consist of the following:
December 31, 2022
December 31, 2021
+Added: Deferred tax assets
+Added: Accruals and reserves
+Added: Net operating losses
+Added: Stock and unit-based compensation
+Added: Interest limitation
+Added: Charitable contributions
+Added: Operating lease liability
+Added: Gross deferred tax assets
+Added: Valuation allowance
+Added: Net deferred tax assets
+Added: Deferred tax liabilities
+Added: Right-of-use assets
+Added: Gross deferred tax liabilities
+Added: Net deferred tax liability
+Added: The provision for income taxes differs from the amount computed by applying the statutory federal income tax rate to income before benefit from income taxes as follows:
December 31, 2022
−Removed: A summary of noncancelable future minimum operating lease payments under these leases is as follows:
−Removed: Year Ended December 31,
−Removed: In addition, management fees to TPG and certain executives of the Company were identified as related party transactions.
−Removed: As a result of the Company's IPO, the Company incurred a termination fee of $ 1,213 under its management services agreement in the second quarter of 2021, and no management fees were recognized in the remainder of 2021.
−Removed: Total related-party management fees amounted to:
December 31, 2021
December 31, 2020
−Removed: Management fees
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
+Added: Tax provision at U.S.
+Added: federal statutory rate
+Added: State income taxes, net of federal benefit
+Added: Stock and unit-based compensation
+Added: IRC Section 162M limitation
+Added: Valuation allowance
+Added: Other adjustments
+Added: Tax provision at U.S.
+Added: federal statutory rate
+Added: State income taxes, net of federal benefit
+Added: Transaction costs
+Added: Other adjustments
+Added: Differences between the statutory rate are primarily the result of permanent book/tax differences between non-deductible equity awards and state income taxes.
+Added: As of December 31, 2022 (Successor), the Company has $ 139,346 of federal net operating loss carryforwards and $ 44,350 of state net operating loss carryforwards.
+Added: As of December 31, 2021 (Successor) , the Company has $ 75,981 of federal net operating loss carryforwards and $ 21,260 of state net operating loss carryforwards.
+Added: $ 11,199 federal net operating loss carryforwards begin to expire in 2037, and the remaining federal net operating loss carryforwards have no expiration.
+Added: The state net operating loss carryforwards begin to expire in 2031.
+Added: Under Section 382 of the Internal Revenue Code of 1986, as amended, the Company’s ability to utilize net operating loss carryforwards or other tax attributes, such as research tax credits (under IRC Section 383), in any taxable year may be limited if it experiences an ownership change.
+Added: As of December 31, 2022 and 2021 (Successor), the Company has not completed a formal Section 382 study on the potential limitation of its tax attributes.
+Added: However, if an ownership shift had occurred, the Company believes that
+Added: existing net operating losses are not permanently limited as of December 31, 2022 and 2021 (Successor).
+Added: Any limitation may limit the Company’s future use of net operating losses.
+Added: The Company regularly evaluates the realizability of its deferred tax assets and establishes a valuation allowance if it is more likely than not that some or all of the deferred tax assets will not be realized.
+Added: As of December 31, 2022 (Successor), the Company had a valuation allowance of $ 1,424 against a portion of its charitable contribution carryforward for which realization cannot be considered more likely than not at this time.
+Added: The Company did not have a valuation allowance as of December 31, 2021 (Successor).
+Added: Uncertain Income Tax Positions
+Added: The Company files tax returns as prescribed by the tax laws of the jurisdictions in which it operates.
+Added: In the normal course of business, the Company is subject to examination by federal and state jurisdictions in the United States where applicable.
+Added: The Company's tax returns are still open under the U.S.
+Added: statute from 2018 to the present.
+Added: Earlier years may be examined to the extent that loss carryforwards are used in future periods.
+Added: There are no tax matters under discussion with taxing authorities that are expected to have a material effect on the Company’s consolidated financial statements.
+Added: As of December 31, 2022 and 2021 (Successor), the Company had accrued interest and penalties, net of federal income tax benefit, related to tax contingencies of $ 0 and $ 54 , respectively.
NOTE 16 COMMITMENTS AND CONTINGENCIES
−Removed: Contingent Consideration
−Removed: For the year ended December 31, 2021 (Successor), the period from April 13, 2020 to December 31, 2020 (Successor), and the period from January 1, 2020 to May 14, 2020 (Predecessor), there were post-close payments contingent on the future performance of its recently acquired targets achieving certain agreed upon performance metrics.
−Removed: Contingent consideration is recorded at fair value and was recognized in the purchase price allocation (see Note 4) of the acquired companies.
−Removed: The following table presents changes to the Company’s contingent consideration balance:
−Removed: December 31, 2021
−Removed: December 31, 2020
−Removed: Beginning balance
−Removed: Additions related to TPG Acquisition
−Removed: Additions related to acquisitions
−Removed: Payments of contingent consideration
−Removed: Loss (gain) on remeasurement
−Removed: Ending balance
−Removed: Leases with Third Parties
−Removed: The Company leases its office facilities under operating leases expiring through 2031 .
−Removed: The leases provide for monthly minimum rent payments, and some include renewal options for additional terms.
−Removed: Minimum rent payments under operating leases are recognized on a straight-line basis over the term of the lease.
−Removed: Total third-party rent expense amounted to as follows in the consolidated statements of income/(loss) and comprehensive income/(loss):
−Removed: December 31, 2021
−Removed: December 31, 2020
−Removed: December 31, 2019
−Removed: Center costs, excluding depreciation and
−Removed: General and administrative expenses
−Removed: Total rent expense
−Removed: A summary of non-cancellable future minimum third-party operating lease payments under these leases is as follows:
−Removed: Year Ended December 31,
Professional Liability Insurance
4 unchanged sentences
The health care industry is subject to numerous laws and regulations of federal, state, and local governments.
−Removed: These laws and regulations include, but are not necessarily limited to, matters such as licensure, accreditation, and government health care
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: program participation requirements, reimbursement for patient services, and Medicare fraud and abuse.
+Added: These laws and regulations include, but are not necessarily limited to, matters such as licensure, accreditation, and government health care program participation requirements, reimbursement for patient services, and Medicare fraud and abuse.
Recently, government activity has increased with respect to investigations and allegations concerning possible violations of fraud and abuse statutes and regulations by health care providers.
7 unchanged sentences
While no regulatory inquiries have been made, compliance with such laws and regulations is subject to government review and interpretation, as well as regulatory actions unknown or unasserted at this time.
−Removed: In response to the COVID-19 pandemic, state and federal regulatory authorities loosened or removed a number of regulatory requirements in order to increase the availability of telehealth services.
−Removed: For example, many state governors issued executive orders permitting physicians and other health care professionals to practice in their state without any additional licensure or by using a temporary, expedited or abbreviated licensure process so long as they hold a valid license in another state.
−Removed: In addition, changes were made to the Medicare and Medicaid programs (through waivers and other regulatory authority) to increase access to telehealth services by, among other things, increasing reimbursement, permitting the enrollment of out of state providers and eliminating prior authorization requirements.
−Removed: It is uncertain how long these COVID-19 related regulatory changes will remain in effect and whether they will continue beyond this public health emergency period.
−Removed: Management does not believe that the Company’s operations or results will be materially adversely affected by a return to the status quo from a regulatory perspective.
General Contingencies
5 unchanged sentences
The Company may be involved from time-to-time in legal actions relating to the ownership and operations of its business.
−Removed: In management’s opinion, the liabilities, if any, that may ultimately result from such legal actions are not expected to have material adverse effect on the financial condition, results of operations, or cash flows of the Company.
−Removed: In March 2020, the Company received a Civil Investigative Demand from the U.S.
−Removed: Attorney’s Office of the Northern District of Georgia involving an investigation of a laboratory arrangement.
−Removed: The Company does not believe that it is a target of the investigation or that there is any material exposure based on its internal review.
−Removed: The Company does not know how the investigation will be resolved, to what extent it may be expanded, or whether the Company or its employees will be subject to further investigation, enforcement action or related penalties that could have a material adverse effect on its business, results of operations and financial condition.
+Added: In management’s opinion, the liabilities, if any, that may ultimately result from such legal actions are not expected to have a material adverse effect on the financial condition, results of operations, or cash flows of the Company.
+Added: On August 10, 2022, a shareholder class action lawsuit captioned Nayani v.
+Added: LifeStance Health Group, Inc., et al.
+Added: was filed in the United States District Court for the Southern District of New York (the “Court”) against the Company and certain executives and board members (the “LifeStance Defendants”), as well as the underwriters of the Company’s initial public offering (the “IPO”) (collectively, “Defendants”).
+Added: The lawsuit alleges, in part, that the Defendants violated Section 11 of the Securities Act of 1933 (the
+Added: “Securities Act”) because the IPO registration statement purportedly contained inaccurate and misleading statements and/or failed to disclose certain facts concerning patient visits and clinician retention.
+Added: The lawsuit also asserts that the LifeStance Defendants violated Section 15 of the Securities Act because they are control persons of the Company.
+Added: The lawsuit seeks unspecified monetary damages and purports to represent all shareholders who purchased the Company’s common stock pursuant to the IPO registration statement.
+Added: The process of resolving these matters is inherently uncertain and may develop over an extended period of time;
+Added: therefore, at this time, the ultimate resolution cannot be predicted.
+Added: The Company has not recorded any material accruals for loss contingencies and in management's opinion no material range of loss is estimable for this matter as of December 31, 2022 (Successor) .
NOTE 17 NET LOSS PER SHARE
5 unchanged sentences
All share and per share information has been retroactively adjusted to reflect the equity exchange for all periods presented.
−Removed: Vested Class B Profits Interests Units
−Removed: LIFESTANCE HEALTH GROUP, INC.
−Removed: NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
−Removed: (In thousands, except per share/unit amounts)
−Removed: outstanding prior to the equity exchange were considered compensatory arrangements that were settled with shares of common stock at the time of the exchange and have been included as outstanding shares subsequent to that date.
−Removed: The following table presents the calculation of basic and diluted net income/(loss) per share (“EPS”) for the Company’s common shares (on an as-converted basis):
+Added: Vested Class B Profits Interests Units outstanding prior to the equity exchange were considered compensatory arrangements that were settled with shares of common stock at the time of the exchange and have been included as outstanding shares subsequent to that date.
+Added: The following table presents the calculation of basic and diluted net loss per share (“EPS”) for the Company’s common shares (on an as-converted basis):
December 31, 2022
December 31, 2021
−Removed: Net loss available to common
−Removed: stockholders'/members'
−Removed: Weighted-average shares used to compute
−Removed: basic and diluted net loss per share
+Added: December 31, 2020
+Added: Net loss available to common stockholders'/members'
+Added: Weighted-average shares used to compute basic and
+Added: diluted net loss per share
Net loss per share, basic and diluted
−Removed: The Company has issued potentially dilutive instruments in the form of restricted stock and the RSUs.
−Removed: The Company did not include any of these instruments in its calculation of diluted loss per share (on an as-converted basis) for the year ended December 31, 2021 (Successor) and for the period from April 13, 2020 to December 31, 2020 (Successor) because to include them would be anti-dilutive due to the Company’s net loss during the period.
−Removed: See Note 15 for the issued, vested and unvested Class B Profits Interests Units, restricted stock and RSUs.
−Removed: NOTE 20 SUBSEQUENT EVENTS
−Removed: Subsequent to December 31, 2021 , the Company completed acquisitions of two mental health practices.
−Removed: The allocation of purchase price, including any fair value of contingent consideration, to the assets acquired and liabilities assumed as of the acquisition dates have not been completed.
−Removed: For the acquisitions completed subsequent to December 31, 2021, total contractual consideration included cash consideration of $ 23,325 , funded through credit facility financing, and contingent consideration with a maximum value of $ 3,000 .
+Added: The Company has issued potentially dilutive instruments in the form of RSAs, RSUs and stock options.
+Added: The Company did not include any of these instruments in its calculation of diluted loss per share (on an as-converted basis) for the years ended December 31, 2022 and 2021 (Successor) and for the period from April 13, 2020 to December 31, 2020 (Successor) because to include them would be anti-dilutive due to the Company’s net loss during the period.
+Added: See Note 14 for the issued, vested and unvested RSAs, RSUs and stock options.
+Added: The Company excluded the following potential common shares, presented based on amounts outstanding at period end, from the computation of diluted net loss per share:
+Added: December 31, 2022
+Added: Stock options
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.