UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended September 30, 2023March 31, 2024
OR
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the transition period from  ___ to ___.
Commission File No. 001-37392
B_montserrat (002).jpgAstrana_LogoLockup_RGB_Plum_with 1_2 height of the wordmark (002).jpg
Apollo Medical Holdings,Astrana Health, Inc.
(Exact name of registrant as specified in its charter)
Delaware95-4472349
(State or Other Jurisdiction(I.R.S. Employer
of Incorporation)Incorporation or Organization)Identification Number)
1668 S. Garfield Avenue, 2nd Floor, Alhambra, California 91801
(Address of principal executive offices and zip code)
(626) 282-0288
(Registrant’s telephone number, including area code) 
Securities registered pursuant to Section 12(b) of the Act:
Title of Each ClassTrading SymbolName of Each Exchange on Which Registered
Common Stock, $0.001 par value per shareASTHAMEHThe Nasdaq Stock Market LLC
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   Yes     No
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).     Yes     No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filerAccelerated filer
Non-accelerated filerSmaller reporting company
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes     No





As of October 31, 2023,April 29, 2024, there were 58,283,58956,025,538 shares of common stock of the registrant, $0.001 par value per share, issued and outstanding, which includes 10,299,2597,132,698 treasury shares that are owned by Allied Physicians of California, a Professional Medical Corporation d.b.a. Allied Pacific of California IPA (“APC”), a consolidated affiliate of Apollo Medical Holdings,Astrana Health, Inc. These shares are legally issued and outstanding but treated as treasury shares for accounting purposes.



APOLLO MEDICAL HOLDINGS, INC.Astrana Health, Inc.
INDEX TO FORM 10-Q FILING
TABLE OF CONTENTS
PAGE
3


Glossary

The following abbreviations or acronyms that may be used in this document shall have the adjacent meanings set forth below:

120 Hellman120 Hellman LLC
Accountable Health CareAccountable Health Care IPA, a Professional Medical Corporation
AAMGAll-American Medical Group
ACO ReachREACHACO Realizing Equity, Access, and Community Health
ADSCAdvanced Diagnostic and Surgical Center, Inc.
AHMCAHMC Healthcare Inc.
AHMSAdvanced Health Management Systems, L.P.
AHMAstrana Health Management, Inc. (f/k/a Network Medical Management Inc.)
AIPBPAll-Inclusive Population-Based Payments
AKMAPAACOAKM Medical Group, Inc.
Alpha CareAlpha Care Medical Group, Inc.
AMGAMG, a Professional Medical Corporation
AMG PropertiesAMG Properties, LLC
AMHApolloMed Hospitalists, a Medical Corporation
AMMApollo Medical Management, Inc.
AP-AMHAP-AMH Medical Corporation
AP-AMH 2AP-AMH 2 Medical Corporation
APAACOAPA ACO, Inc.
APCAllied Physicians of California, a Professional Medical Corporation
APCMGAPC-LSMAAccess Primary Care Medical Group
APC-LSMAAPC-LSMA Designated Shareholder Medical Corporation
BAHAAstranaBay Area Hospitalist AssociatesAstrana Health Inc. (f/k/a Apollo Medical Holdings, Inc.)
Astrana MedicalAstrana Health Medical Corporation (f/k/a AP-AMH Medical Corporation)
Astrana Care Partners MedicalAstrana Care Partners Medical Corporation (f/k/a AP - AMH 2 Medical Corporation)
CAIPA MSOCAIPA MSO, LLC
CDSCCFCConcourse Diagnostic Surgery Center, LLCCommunity Family Care Medical Group IPA, Inc.
CMSCenters for Medicare & Medicaid Services
DMHCCalifornia Department of Managed HealthcareHealth Care
DMGDiagnostic Medical Group of Southern California
GPDCHSMSOGlobal and Professional Direct Contracting
HSMSOHealth Source MSO Inc., a California corporation
ICCAHMC International Cancer Center, a Medical Corporation
IPAindependent practice associationIndependent Practice Association
JadeJade Health Care Medical Group, Inc.
LMALaSalle Medical Associates
MMGNGACOMaverick Medical Group, Inc.
MPPMedical Property Partners, LLC
MSSPMedicare Shared Savings Program
NGACONext Generation Accountable Care Organization
NMMPrime Community CareNetwork Medical Management,Primary Community Care of Central Valley, Inc.
PMIOCPacific Medical Imaging and Oncology Center, Inc.
SCHCSouthern California Heart Centers
Sun LabsSun Clinical Laboratories
Tag 6Tag-6 Medical Investments Group, LLC
Tag 8Tag-8 Medical Investments Group, LLC
UCAPUniversal Care Acquisition Partners, LLC
UCIUniversal Care, Inc.Labs
VIEvariable interest entity
ZLLZLL Partners, LLCVariable Interest Entity
4



INTRODUCTORY NOTE
Unless the context dictates otherwise, references in this Quarterly Report on Form 10-Q to the “Company,” “we,” “us,” “our,” and similar words are references to Apollo Medical Holdings,Astrana Health, Inc., a Delaware corporation (“ApolloMed”Astrana”), and its consolidated subsidiaries and affiliated entities, as appropriate, including its consolidated variable interest entities (“VIEs”).
The Centers for Medicare & Medicaid Services (“CMS”) have not reviewed any statements contained in this Report, including statements describing the participation of APA ACO, Inc. (“APAACO”) in the Global and Professional Direct Contracting Model (“GPDC Model’) or the ACO Realizing Equity, Access, and Community Health Model (“ACO REACH Model”) and ApolloMed MSSP I, Inc. in the Medicare Shared Savings Program (“MSSP”).
Trade names and trademarks of ApolloMedAstrana and its subsidiaries referred to herein, and their respective logos, are our property. This Quarterly Report on Form 10-Q may contain additional trade names and/or trademarks of other companies, which are the property of their respective owners. We do not intend our use or display of other companies’ trade names and/or trademarks, if any, to imply an endorsement or sponsorship of us by such companies, or any relationship with any of these companies.
NOTE ABOUT FORWARD-LOOKING STATEMENTS
    This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). All statements other than statements of historical fact are “forward-looking statements” for purposes of federal and state securities laws, including, but not limited to, any statements about our business, financial condition, operating results, plans, objectives, expectations, and intentions,intentions; any projections of earnings, revenue, earnings before interest, taxes, depreciation, and amortization (“EBITDA”), Adjusted EBITDA, or other financial items, such as our projected capitation from CMS, our forward-looking guidance and our future liquidity; any statements of any plans, strategies, and objectives of management for future operations, such as the material opportunities that we believe exist for our Company; any statements concerning proposed services, developments, mergers, or acquisitions; any statements with respect to dividends or stock repurchases and timing, methods, and payment of same; any statements regarding the outlook onof the GPDC Model, ACO REACH Model, the MSSP, or strategic transactions; any statements regarding management’s view of future expectations and prospects for us; any statements about prospective adoption of new accounting standards or effects of changes in accounting standards; any statements regarding our effortsability to remediate the material weakness in ourmaintain effective internal control over financial reporting and the timing of remediation;disclosure controls and procedures; any statements regarding potential changes to our tax structure; any statements regarding future economic conditions or performance; any statements of belief; any statements of assumptions underlying any of the foregoing; and other statements that are not historical facts. Forward-looking statements may be identified by the use of forward-looking terms, such as “anticipate,” “could,” “can,” “may,” “might,” “potential,” “predict,” “should,” “estimate,” “expect,” “project,” “believe,” “think,” “plan,” “envision,” “intend,” “continue,” “target,” “seek,” “contemplate,” “budgeted,” “will,” or “would,” and the negative of such terms, other variations on such terms or other similar or comparable words, phrases, or terminology. These forward-looking statements present our estimates and assumptions only as of the date of this Quarterly Report on Form 10-Q and are subject to change.
Forward-looking statements involve risks and uncertainties, many of which are difficult to predict and are outside of our control, and are based on the current beliefs, expectations, and certain assumptions of management. Some or all of such beliefs, expectations, and assumptions may not materialize or may vary significantly from actual results. Such statements are qualified by important economic, competitive, governmental, and technological factors that could cause our business, strategy, or actual results or events to differ materially from those in our forward-looking statements. Factors that might cause or contribute to such differences include, but are not limited to, those discussed in our Annual Report on Form 10-K/A10-K for the year ended December 31, 2022,2023, filed with the Securities and Exchange Commission (the “SEC”) on August 9, 2023,February 29, 2024, including the risk factors discussed under the heading “Risk Factors” in Part I, Item IA thereof, and those discussed in this Quarterly Report on Form 10-Q, including the risk factors discussed under the heading “Risk Factors” in Part II, Item 1A.1A thereof. Although we believe that the expectations reflected in our forward-looking statements are reasonable, actual results could differ materially from those projected or assumed in any of our forward-looking statements. Our future financial condition and results of operations, as well as any forward-looking statements, are subject to change and to significant risks and uncertainties that could cause actual conditions, outcomes, and results to differ materially from those indicated by such statements. Any forward-looking statement made by the Company in this Form 10-Q speaks only as of the date on which it is made. The Company undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future developments or otherwise, except as may be required by any applicable securities laws.
5



PART I - FINANCIAL INFORMATION

ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
6


APOLLO MEDICAL HOLDINGS,ASTRANA HEALTH, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE DATA)

September 30,
2023
December 31,
2022
(Unaudited)As restated
March 31,
2024
March 31,
2024
December 31,
2023
(Unaudited)
Assets
Assets
AssetsAssets
Current assetsCurrent assets
Current assets
Current assets
Cash and cash equivalentsCash and cash equivalents$273,941 $288,027 
Investments in marketable securities3,021 5,567 
Cash and cash equivalents
Cash and cash equivalents
Investment in marketable securities
Receivables, netReceivables, net95,892 49,631 
Receivables, net – related partiesReceivables, net – related parties86,948 65,147 
Income taxes receivable
Other receivablesOther receivables1,501 1,834 
Prepaid expenses and other current assetsPrepaid expenses and other current assets13,953 14,798 
Loans receivable973 996 
Loan receivable – related party— 2,125 
Total current assets
Total current assets
Total current assetsTotal current assets476,229 428,125 
Non-current assetsNon-current assets
Land, property, and equipment, net128,575 108,536 
Non-current assets
Non-current assets
Land, property and equipment, net
Land, property and equipment, net
Land, property and equipment, net
Intangible assets, netIntangible assets, net74,209 76,861 
GoodwillGoodwill275,528 269,053 
Income taxes receivableIncome taxes receivable15,943 15,943 
Loan receivable, non-current25,040 — 
Loans receivable, non-current
Investments in other entities – equity methodInvestments in other entities – equity method44,428 40,299 
Investments in privately held entitiesInvestments in privately held entities2,896 896 
Restricted cashRestricted cash345 — 
Operating lease right-of-use assetsOperating lease right-of-use assets21,482 20,444 
Other assetsOther assets8,586 6,056 
Total non-current assetsTotal non-current assets597,032 538,088 
Total non-current assets
Total non-current assets
Total assets(1)
Total assets(1)
Total assets(1)
Total assets(1)
$1,073,261 $966,213 
Liabilities, mezzanine equity and equityLiabilities, mezzanine equity and equity
Liabilities, mezzanine equity and equity
Liabilities, mezzanine equity and equity
Current liabilitiesCurrent liabilities
Current liabilities
Current liabilities
Accounts payable and accrued expenses
Accounts payable and accrued expenses
Accounts payable and accrued expensesAccounts payable and accrued expenses$53,136 $49,562 
Fiduciary accounts payableFiduciary accounts payable6,257 8,065 
Medical liabilitiesMedical liabilities97,519 81,255 
Income taxes payableIncome taxes payable30,112 4,279 
Dividend payableDividend payable638 664 
Finance lease liabilities655 594 
Operating lease liabilities3,528 3,572 
76


September 30,
2023
December 31,
2022
(Unaudited)As restated
March 31,
2024
March 31,
2024
December 31,
2023
(Unaudited)
Finance lease liabilities
Finance lease liabilities
Finance lease liabilities
Operating lease liabilities
Current portion of long-term debtCurrent portion of long-term debt2,991 619 
Other liabilitiesOther liabilities8,121 — 
Total current liabilitiesTotal current liabilities202,957 148,610 
Total current liabilities
Total current liabilities
Non-current liabilitiesNon-current liabilities
Non-current liabilities
Non-current liabilities
Deferred tax liability
Deferred tax liability
Deferred tax liabilityDeferred tax liability12,145 14,217 
Finance lease liabilities, net of current portionFinance lease liabilities, net of current portion1,195 1,275 
Operating lease liabilities, net of current portionOperating lease liabilities, net of current portion21,006 19,915 
Long-term debt, net of current portion and deferred financing costsLong-term debt, net of current portion and deferred financing costs206,213 203,389 
Other long-term liabilitiesOther long-term liabilities14,105 20,260 
Total non-current liabilitiesTotal non-current liabilities254,664 259,056 
Total non-current liabilities
Total non-current liabilities
Total liabilities(1)
Total liabilities(1)
Total liabilities(1)
Total liabilities(1)
457,621 407,666 
Commitments and contingencies (Note 12)Commitments and contingencies (Note 12)

Commitments and contingencies (Note 12)
Commitments and contingencies (Note 12)
Mezzanine equityMezzanine equity
Non-controlling interest in Allied Physicians of California, a Professional Medical Corporation17,931 14,237 
Mezzanine equity
Mezzanine equity
Noncontrolling interest in Allied Physicians of California, a Professional Medical Corporation ("APC")
Noncontrolling interest in Allied Physicians of California, a Professional Medical Corporation ("APC")
Noncontrolling interest in Allied Physicians of California, a Professional Medical Corporation ("APC")
Stockholders’ equityStockholders’ equity
Stockholders’ equity
Stockholders’ equity
Series A Preferred stock, $0.001 par value per share; 5,000,000 shares authorized (inclusive of all preferred stock, including Series B Preferred stock); 1,111,111 issued and zero outstanding
Series A Preferred stock, $0.001 par value per share; 5,000,000 shares authorized (inclusive of all preferred stock, including Series B Preferred stock); 1,111,111 issued and zero outstanding
Series A Preferred stock, $0.001 par value per share; 5,000,000 shares authorized (inclusive of all preferred stock, including Series B Preferred stock); 1,111,111 issued and zero outstandingSeries A Preferred stock, $0.001 par value per share; 5,000,000 shares authorized (inclusive of all preferred stock, including Series B Preferred stock); 1,111,111 issued and zero outstanding— — 
Series B Preferred stock, $0.001 par value per share; 5,000,000 shares authorized (inclusive of all preferred stock, including Series A Preferred stock); 555,555 issued and zero outstandingSeries B Preferred stock, $0.001 par value per share; 5,000,000 shares authorized (inclusive of all preferred stock, including Series A Preferred stock); 555,555 issued and zero outstanding— — 
Common stock, $0.001 par value per share; 100,000,000 shares authorized, 46,607,356 and 46,575,699 shares issued and outstanding, excluding 10,569,340 and 10,299,259 treasury shares, as of September 30, 2023 and December 31, 2022, respectively47 47 
Common stock, $0.001 par value per share; 100,000,000 shares authorized, 47,458,264 and 46,843,743 shares issued and outstanding, excluding 10,584,340 and 10,584,340 treasury shares, as of March 31, 2024 and December 31, 2023, respectively
Additional paid-in capitalAdditional paid-in capital362,889 360,097 
Retained earningsRetained earnings230,778 182,417 
Total stockholders’ equityTotal stockholders’ equity593,714 542,561 
Non-controlling interestNon-controlling interest3,995 1,749 
Non-controlling interest
Non-controlling interest
Total equity
Total equity
Total equityTotal equity597,709 544,310 
Total liabilities, mezzanine equity and equityTotal liabilities, mezzanine equity and equity$1,073,261 $966,213 
Total liabilities, mezzanine equity and equity
Total liabilities, mezzanine equity and equity
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
87


(1)The Company’s condensed consolidated balance sheets include the assets and liabilities of its consolidated VIEs. The condensed consolidated balance sheets include total assets that can be used only to settle obligations of the Company’s consolidated VIEs totaling $554.0$717.5 million and $523.7$540.8 million as of September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively, and total liabilities of the Company’s consolidated VIEs for which creditors do not have recourse to the general credit of the primary beneficiary of $142.4$179.6 million and $131.8$146.0 million as of September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively. TheThese VIE balances do not include $317.7$299.5 million of investment in affiliates and $16.3$110.1 million of amounts due to affiliates as of September 30, 2023March 31, 2024, and $304.8$273.2 million of investment in affiliates and $30.3$107.3 million of amounts due fromto affiliates as of December 31, 20222023, as these are eliminated upon consolidation and not presented within the condensed consolidated balance sheets. See Note 16 — “Variable Interest Entities (VIEs)” for further detail.details.
98


APOLLO MEDICAL HOLDINGS,ASTRANA HEALTH, INC.
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(IN THOUSANDS, EXCEPT SHARE AND PER SHARE AMOUNTS)
(UNAUDITED)
10


Three Months Ended
September 30,
Nine Months Ended
September 30,
2023202220232022
Three Months Ended
March 31,
Three Months Ended
March 31,
Three Months Ended
March 31,
202420242023
(Restated)(Restated)
RevenueRevenue
Revenue
Revenue
Capitation, net
Capitation, net
Capitation, netCapitation, net$305,678 $227,571 $906,430 $677,253 
Risk pool settlements and incentivesRisk pool settlements and incentives15,022 64,849 48,605 101,717 
Management fee incomeManagement fee income9,898 10,030 32,287 30,487 
Fee-for-service, netFee-for-service, net15,892 12,859 41,216 35,694 
Other revenueOther revenue1,683 1,692 5,087 4,804 
Total revenueTotal revenue348,173 317,001 1,033,625 849,955 
Total revenue
Total revenue
Operating expensesOperating expenses
Operating expenses
Operating expenses
Cost of services, excluding depreciation and amortization
Cost of services, excluding depreciation and amortization
Cost of services, excluding depreciation and amortizationCost of services, excluding depreciation and amortization275,375 240,768 857,648 691,566 
General and administrative expensesGeneral and administrative expenses29,410 21,388 74,648 53,224 
Depreciation and amortizationDepreciation and amortization4,305 4,754 12,846 13,480 
Total expensesTotal expenses309,090 266,910 945,142 758,270 
Total expenses
Total expenses
Income from operations
Income from operations
Income from operationsIncome from operations39,083 50,091 88,483 91,685 
Other income (expense)Other income (expense)
(Loss) income from equity method investments(2,104)1,452 3,104 4,397 
Other income (expense)
Other income (expense)
Income from equity method investments
Income from equity method investments
Income from equity method investments
Interest expenseInterest expense(3,779)(2,422)(10,680)(5,348)
Interest incomeInterest income3,281 223 9,617 690 
Unrealized loss on investments(342)(6,763)(5,875)(17,591)
Other income (expense)1,876 (1,318)4,265 2,328 
Unrealized gain (loss) on investments
Other (loss) income
Total other (expense) income, net(1,068)(8,828)431 (15,524)
Total other expenses, net
Total other expenses, net
Total other expenses, net
Income before provision for income taxes
Income before provision for income taxes
Income before provision for income taxesIncome before provision for income taxes38,015 41,263 88,914 76,161 
Provision for income taxesProvision for income taxes10,042 17,366 30,971 29,537 
Provision for income taxes
Provision for income taxes
Net income
Net income
Net incomeNet income27,973 23,897 57,943 46,624 
Net income (loss) attributable to non-controlling interestNet income (loss) attributable to non-controlling interest5,914 712 9,582 (2,275)
Net income (loss) attributable to non-controlling interest
Net income (loss) attributable to non-controlling interest
Net income attributable to Apollo Medical Holdings, Inc.$22,059 $23,185 48,361 $48,899 
Net income attributable to Astrana Health, Inc.
Net income attributable to Astrana Health, Inc.
Net income attributable to Astrana Health, Inc.
Earnings per share – basic
Earnings per share – basic
Earnings per share – basicEarnings per share – basic$0.47 $0.52 $1.04 $1.09 
Earnings per share – dilutedEarnings per share – diluted$0.47 $0.50 $1.03 $1.06 
Earnings per share – diluted
Earnings per share – diluted
Weighted average shares used in computing earnings per share:
Basic46,547,502 44,946,725 46,527,350 44,795,295 
Diluted46,920,607 46,152,536 46,881,567 45,993,001 
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
119


APOLLO MEDICAL HOLDINGS,ASTRANA HEALTH, INC.
CONDENSED CONSOLIDATED STATEMENTS OF MEZZANINE AND STOCKHOLDERS’ EQUITY
(IN THOUSANDS, EXCEPT SHARE DATA)
(UNAUDITED)
Mezzanine
Equity –
Non-controlling
Interest in APC
Retained
Earnings
Common Stock Outstanding
Additional
Paid-in 
Capital
Non-controlling
Interest
Stockholders’
Equity
SharesAmountRetained
Earnings
Balance at January 1, 2023 (restated)$14,237 46,575,699 $47 $360,097 $182,417 $1,749 $544,310 
Net (loss) income (restated)(1,729)— — — 13,132 1,085 14,217 
Shares issued for vesting of restricted stock awards— 57,825 — (109)— — (109)
Shares issued for exercise of options and warrants— 125,000 — 1,250 — — 1,250 
Purchase of treasury shares— (270,081)— (9,539)— — (9,539)
Share-based compensation— — — 3,445 — — 3,445 
Dividends— — — — — (120)(120)
Transfer of common control entities (restated)1,769 — — (2,447)— — (2,447)
Balance at March 31, 2023 (restated)$14,277 46,488,443 $47 $352,697 $195,549 $2,714 $551,007 
Mezzanine
Equity –
Non-controlling
Interest in APC
Mezzanine
Equity –
Non-controlling
Interest in APC
Mezzanine
Equity –
Non-controlling
Interest in APC
Common Stock Outstanding
Common Stock Outstanding
Common Stock Outstanding
Additional
Paid-in 
Capital
Non-controlling
Interest
Stockholders’
Equity
Shares
Balance at January 1, 2024
Balance at January 1, 2024
Balance at January 1, 2024
Net incomeNet income3,245 — — — 13,170 1,067 14,237 
Purchase of non-controlling interestPurchase of non-controlling interest— — — — — (50)(50)
Sale of non-controlling interestSale of non-controlling interest— — — — — 106 106 
Shares issued for vesting of restricted stock awardsShares issued for vesting of restricted stock awards— 42,734 — (464)— — (464)
Share-based compensationShare-based compensation— — — 4,213 — — 4,213 
Issuance of shares for business acquisitionIssuance of shares for business acquisition— 22,340 — 800 — — 800 
Acquisition of non-controlling interest
DividendsDividends(601)— — — — (96)(96)
Tax impact from dividends(3,076)— — — — — — 
Balance at June 30, 2023$13,845 46,553,517 $47 $357,246 $208,719 $3,741 $569,753 
Net income4,236 — — — 22,059 1,678 23,737 
Purchase of treasury shares(150)— — — — — — 
Shares issued for vesting of restricted stock awards— 53,839 — (63)— — (63)
Share-based compensation— — — 5,706 — — 5,706 
Dividends— — — — — (1,424)(1,424)
Balance at September 30, 2023$17,931 46,607,356 $47 $362,889 $230,778 $3,995 $597,709 
Balance at March 31, 2024

12


Mezzanine
Equity –
Non-controlling
Interest in APC
Retained
Earnings
Common Stock Outstanding
Additional
Paid-in 
Capital
Non-controlling
Interest
Stockholders’
Equity
SharesAmount
Balance at January 1, 2022 (restated)$56,535 44,630,873 $45 $310,876 $137,246 $5,940 $454,107 
Net (loss) income (restated)(3,252)— — — 13,764 938 14,702 
Purchase of non-controlling interest— — — — — (200)(200)
Sale of non-controlling interest— — — — — 36 36 
Share buy back(230)— — — — — — 
Shares issued for vesting of restricted stock awards— 81,779 — — — — — 
Shares issued for exercise of options and warrants— 124,735 — 1,573 — — 1,573 
Share-based compensation— — — 3,055 — — 3,055 
Issuance of shares for business acquisition— 18,756 — 1,000 — — 1,000 
Cancellation of restricted stock awards— (11,084)— (457)— — (457)
Dividends— — — — — (1,178)(1,178)
Balance at March 31, 2022 (restated)$53,053 44,845,059 $45 $316,047 $151,010 $5,536 $472,638 
Net (loss) income (restated)(2,019)— — — 11,950 1,346 13,296 
Shares issued for vesting of restricted stock awards— 108,933 — (253)— — (253)
Shares issued for exercise of options and warrants— 15,718 — 165 — — 165 
Purchase of treasury shares— (250,000)— (9,250)— — (9,250)
Share-based compensation— — — 3,920 — — 3,920 
Investment in non-controlling interest— — — — — 371 371 
Dividends(10,000)— — — — (1,374)(1,374)
Balance at June 30, 2022 (restated)$41,034 44,719,710 $45 $310,629 $162,960 $5,879 $479,513 
Net (loss) income (restated)(707)— — — 23,185 1,419 24,604 
Purchase of non-controlling interest— — — — — (4,138)(4,138)
Sale of non-controlling interest— — — — — 28 28 
Share buy back(168)— — — — — — 
Shares issued for vesting of restricted stock awards— 2,570 — (62)— — (62)
Shares issued for exercise of options and warrants— 162,242 — 1,046 — — 1,046 
Share-based compensation— — — 3,502 — — 3,502 
Dividends— — — — — (120)(120)
Balance at September 30, 2022 (restated)$40,159 44,884,522 $45 $315,115 $186,145 $3,068 $504,373 
Mezzanine
Equity –
Non-controlling
Interest in APC
Retained
Earnings
Common Stock Outstanding
Additional
Paid-in 
Capital
Non-controlling
Interest
Stockholders’
Equity
SharesAmount
Balance at January 1, 2023$14,237 46,575,699 $47 $360,097 $182,417 $1,749 $544,310 
Net (loss) income(1,729)— — — 13,132 1,085 14,217 
Shares issued for vesting of restricted stock awards— 57,825 — (109)— — (109)
Shares issued for exercise of options and warrants— 125,000 — 1,250 — — 1,250 
Purchase of treasury shares— (270,081)— (9,539)— — (9,539)
Share-based compensation— — — 3,445 — — 3,445 
Dividends— — — — — (120)(120)
Transfer of common control entities1,769 — — (2,447)— — (2,447)
Balance at March 31, 2023$14,277 46,488,443 $47 $352,697 $195,549 $2,714 $551,007 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1310


APOLLO MEDICAL HOLDINGS,ASTRANA HEALTH, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(IN THOUSANDS)
(UNAUDITED)
Nine Months Ended
September 30,
20232022
Three Months Ended
March 31,
Three Months Ended
March 31,
202420242023
(Restated)
Cash flows from operating activitiesCash flows from operating activities
Cash flows from operating activities
Cash flows from operating activities
Net incomeNet income$57,943 $46,624 
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
Net income
Net income
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
Depreciation and amortization
Depreciation and amortizationDepreciation and amortization12,846 13,480 
Amortization of debt issuance costAmortization of debt issuance cost711 703 
Share-based compensationShare-based compensation13,364 10,477 
Gain on sale of equity securities— (2,272)
Unrealized loss on investments6,898 21,894 
Non-cash lease expense
Unrealized (gain) loss on investments
Income from equity method investmentsIncome from equity method investments(3,104)(4,397)
Unrealized gain on interest rate swaps(1,022)(4,302)
Unrealized loss on interest rate swaps
Unrealized loss on interest rate swaps
Unrealized loss on interest rate swaps
Deferred taxDeferred tax(3,936)(3,054)
OtherOther— 901 
Changes in operating assets and liabilities, net of business combinations:Changes in operating assets and liabilities, net of business combinations:
Receivables, net(46,261)(58,325)
Receivables, net – related parties(21,801)(21,832)
Receivable, net
Receivable, net
Receivable, net
Receivable, net – related parties
Other receivablesOther receivables2,303 (31,988)
Prepaid expenses and other current assetsPrepaid expenses and other current assets(1,246)3,228 
Loan receivable, non-current(40)— 
Right-of-use assets5,223 2,843 
Other assetsOther assets(180)(682)
Accounts payable and accrued expensesAccounts payable and accrued expenses(1,119)765 
Fiduciary accounts payableFiduciary accounts payable(1,808)(4,029)
Medical liabilitiesMedical liabilities10,108 37,491 
Income taxes payable/receivableIncome taxes payable/receivable25,154 (10,395)
Operating lease liabilitiesOperating lease liabilities(5,215)(3,059)
Other long-term liabilitiesOther long-term liabilities109 3,118 
Net cash provided by (used in) operating activities48,927 (2,811)
Net cash provided by operating activities
Cash flows from investing activitiesCash flows from investing activities
Payments for business and asset acquisitions, net of cash acquired(4,674)(5,614)
Cash flows from investing activities
Cash flows from investing activities
Payments for business acquisition, net of cash acquired
Payments for business acquisition, net of cash acquired
Payments for business acquisition, net of cash acquired
Proceeds from repayment of loans receivable – related partiesProceeds from repayment of loans receivable – related parties2,200 4,051 
Purchase of marketable securitiesPurchase of marketable securities(2,125)(1,750)
Issuance of loan receivable(25,000)— 
Purchase of investments - privately held(2,000)— 
Purchase of investments - equity method(325)— 
Purchase of investment – equity method
Issuance of loans receivable
Purchases of property and equipmentPurchases of property and equipment(21,472)(22,054)
Proceeds from sale of marketable securities— 6,438 
Distribution from investment - equity method— 400 
Contribution to investment - equity method(700)(1,785)
Deposit for purchase of property
Net cash used in investing activitiesNet cash used in investing activities(54,096)(20,314)
Cash flows from financing activities
Cash flows from financing activities
Cash flows from financing activities
Dividends paid
Dividends paid
Dividends paid
Borrowings on long-term debt
Repayment of long-term debt
Payment of finance lease obligations
Proceeds from the exercise of stock options and warrants
1411


Nine Months Ended
September 30,
20232022
(Restated)
Cash flows from financing activities
Dividends paid(2,266)(12,676)
Repayment of long-term debt(461)(3,714)
Payment of finance lease obligations(505)(417)
Proceeds from the exercise of stock options and warrants1,250 2,784 
Repurchase of shares(9,689)(9,648)
Proceeds from sale of non-controlling interest— 67 
Purchase of non-controlling interest(50)(4,338)
Borrowings on loans3,149 1,986 
Net cash used in financing activities(8,572)(25,956)
Net decrease in cash and cash equivalents(13,741)(49,081)
Cash and cash equivalents beginning of period288,027 233,097 
Cash and cash equivalents end of period$274,286 $184,016 
Supplementary disclosures of cash flow information
Cash paid for income taxes$7,881 $41,811 
Cash paid for interest9,670 4,386 
Supplemental disclosures of non-cash investing and financing activities
Right-of-use assets obtained in exchange for operating lease liabilities$6,626 $— 
Tax impact from APC dividends to APC Shareholders$3,076 $— 
Fixed asset obtained in exchange for finance lease liabilities$— $398 
Common stock issued in business combination$— $1,000 
Mortgage loan$— $16,275 
Cashless exercise of warrants$— $694 
Three Months Ended
March 31,
20242023
Repurchase of treasury shares— (9,539)
Proceeds from sale of non-controlling interest150 — 
Purchase of non-controlling interest(25)— 
Net cash provided by (used in) financing activities106,351 (7,099)
Net increase (decrease) in cash and cash equivalents41,289 (13,414)
Cash, cash equivalents, and restricted cash, beginning of period294,152 288,027 
Cash, cash equivalents, and restricted cash, end of period$335,441 $274,613 
Supplemental disclosures of cash flow information
Cash paid for income taxes$194 $— 
Cash paid for interest$6,430 $2,991 
Supplemental disclosures of non-cash investing and financing activities
Business acquisition in accounts payable and accrued liabilities63,935 3,844 
Right-of-use assets obtained in exchange for operating lease liabilities4,910 — 
Common stock issued in business combination21,952 — 
Purchase of investments - equity method in accounts payable and accrued liabilities and other liabilities9,487 — 
Draw on letter of credit through Revolver Loan4,759 — 

The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the condensed consolidated balance sheets that sum to the total amounts of cash, cash equivalents, and restricted cash shown in the condensed consolidated statements of cash flows (in thousands):
September 30,
20232022
March 31,March 31,
202420242023
Cash and cash equivalentsCash and cash equivalents$273,941 $184,016 
Restricted cashRestricted cash345 — 
Total cash, cash equivalents, and restricted cash shown in the statement of cash flowsTotal cash, cash equivalents, and restricted cash shown in the statement of cash flows$274,286 $184,016 


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

1512


APOLLO MEDICAL HOLDINGS,ASTRANA HEALTH, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(UNAUDITED)
1.    Description of Business
Overview
Apollo Medical Holdings, Inc. (“ApolloMed”) is a leading physician-centric, technology-powered, risk-bearing healthcare company. Leveraging its proprietary end-to-end technology solutions, ApolloMed operates an integrated healthcare delivery platform that enables providers to participate successfully in value-based care arrangements, thus empowering them to deliver high-quality care to patients in a cost-effective manner. ApolloMed was merged with Network Medical Management (“NMM”) in December 2017 (the “2017 Merger”). As a result of the 2017 Merger, NMM became a wholly owned subsidiary of ApolloMed, and the former NMM shareholders own a majority of the issued and outstanding common stock of ApolloMed and maintain control of the board of directors. Unless the context dictates otherwise, references in these notes to the financial statements to the “Company,” “we,” “us,” “our,” and similar words are references to ApolloMedAstrana Health, Inc. (“Astrana”), formerly known as Apollo Medical Holdings, Inc., and its consolidated subsidiaries and affiliated entities, as appropriate, including its consolidated variable interest entities (“VIEs”).
Headquartered in Alhambra, California, ApolloMed’sAstrana is a leading provider-centric, technology-powered, risk-bearing healthcare company. Leveraging its proprietary end-to-end technology solutions, Astrana operates an integrated healthcare delivery platform that enables providers to successfully participate in value-based care arrangements, thus empowering them to deliver accessible, high-quality care to patients in a cost-effective manner. Together with Astrana’s affiliated physician groups and consolidated subsidiaries and VIEs, include management services organizations (“MSOs”), affiliated independent practice associations (“IPAs”), an accountable care organization (“ACO”) participating in the ACO REACH model, and clinical operations. Together, ApolloMedCompany provides value-based care enablement services and care delivery with ourits consolidated care partners.partners to serve patients in California, Nevada, and Texas, the majority of whom are covered by private or public insurance provided through Medicare, Medicaid, and health maintenance organizations (“HMOs”), with a small portion of our revenue coming from non-insured patients. The Company provides care coordination services to each major constituent of the healthcare delivery system, including patients, families, primary care physicians, specialists, acute care hospitals, alternative sites of inpatient care, physician groups, and health plans. The Company’s physician network consists of primary care physicians, specialist physicians, physician and specialist extenders, and hospitalists.
Segments
The Company’s three reportable segments changed from one to three in the first quarter of 2023 as a result of certain changes to the information regularly provided to the Company’s chief operating decision makers (“CODMs”) when reviewing the Company’s performance as well as an effort to provide additional transparency to investors and other financial statement users. The three segments identified by the Company are Care Partners, Care Delivery and Care Enablement, which are described as follows:
Care Partners
The Company’s Care Partners segment is focused on building and managing high-quality and high-performance provider networks by partnering with, empowering, and investing in strong provider partners withaligned on a shared vision for coordinated care delivery. By leveraging the Company’s unique care enablement platform and ability to recruit, empower, and incentivize physicians to effectively manage total cost of care, the Company is able to organize partnered providers into successful multi-payer risk-bearing organizations whichthat take on varying levels of risk based on total cost of care across membership in all lines of business, including Medicare fee for service (“FFS”), Medicare Advantage, Medicaid, commercial,Commercial, and exchange.Exchange. Through the Company’s network of IPAs, ACOs,“independent practice associations” (“IPAs”), “accountable care organizations” (“ACOs”), and Restricted Knox-Keene licensed health plan, the Company’s healthcare delivery entities are responsible for coordinating and delivering high-quality care to their patients.
Thethe Company’s consolidated IPAs consistpatients and ensuring continuity of the following:
Allied Physicianscare in Astrana’s ecosystem across age, stage of California, a Professional Medical Corporation d.b.a. Allied Pacific of California IPA (“APC”);
Alpha Care Medical Group, Inc. (“Alpha Care”);
Accountable Health Care IPA, a Professional Medical Corporation (“Accountable Health Care”);
Jade Health Care Medical Group, Inc. (“Jade”), (v) Access Primary Care Medical Group (“APCMG”); and
All American Medical Group (“AAMG”);
16


The Company’s ACO operates under the APA ACO, Inc. (“APAACO”) brand and participateslife, or life circumstance. Beginning in 2024, in addition to participating in the CentersACO REACH Model, the Company began participating in the Medicare Shared Savings Program (“MSSP”). The MSSP was created to promote accountability and improve coordination of care for Medicare & Medicaid Services (“CMS”) program that allows provider groups to assume higher levels of financial risk and potentially achieve a higher reward from participation in the program’s attribution-based risk-sharing model. The Company’s Restricted Knox-Keene licensed health plan is held by For Your Benefit Inc. (“FYB”).beneficiaries.
Care Delivery
The Company’s Care Delivery segment is a patient-centric, data-driven care delivery organization focused on delivering high-quality and accessible care to all patients. The Company’Company’s care delivery organization includes primary care, multi-specialty care, and ancillary care services. This segment includes the following:
Primary care clinics, operating under the AMG, a Professional Medical Corporation (“AMG”) and Valley Oaks Medical Group (“VOMG”) brands;including post-acute care services;
Multi-specialty care clinics and medical groups, operating under the ApolloMed Hospitalists, a Medical Corporation (“AMH”), Southern California Heart Centers, a Medical Corporation (“SCHC”),including hospitalist, intensivist, and AllCare Women’s Health brands;physician advisory services, cardiac care and diagnostic testing, and specialized care for women’s health; and
Ancillary service providers, operating under the 1 World Medicine Urgent Care Corporation (“1 World”), DMG, Concourse Diagnostic Surgery Center, LLC (“CDSC”), and Sun Clinical Laboratories (“Sun Labs”) brands.
On February 23, 2023, AP-AMH 2 purchased 100% of the shares of capital stock of AMG, 1 World, and Eleanor Leung M.D., a Professional Medical Corporation from APC-LSMA. As a result of these purchases, these entities are consolidated entities of AP-AMH 2. On May 1, 2023 the Company sold 25% of Eleanor Leung M.D. to two of its physicians. As a result, AP-AMH 2 owns 75% of Eleanor Leung M.D. AMG provides professional and post-acute care services to patients through its network of doctors and nurse practitioners, 1 World is ansuch as urgent care center,centers, outpatient imaging centers, ambulatory surgery centers, and Eleanor Leung M.D. provides specialized care for women’s health operating as AllCare Women’s Health.full-service labs.
13


Care Enablement
The Company’s Care Enablement segment is an integrated, end-to-end clinical, operational, financial, and administrative platform powered by the Company’s proprietary technology suite which provides operational, clinical, financial, technology, management, and strategic services in order to enable success inthat enhances the delivery of high-quality, value-based care for providersto patients and payers.leads to superior clinical and financial outcomes. The Company provides solutions to providers, including independent physicians, provider and medical groups, and accountable care organizations, and payers, including health plans and other risk-bearing organizations. The Company’s platform meets providers and payers where they are, with a wide spectrum of solutions across the total cost of care risk spectrum, ranging from solutions for fee-for-service entities to globalhospital-shared risk-bearing entities, and across patient types, including Medicare, Medicaid, commercial,Commercial, and exchange-insuredExchange patients. This segment includes the Company’s wholly owned subsidiaries which operate as management services organizations NMM and Apollo Medical Management (“AMM”MSOs”), which enter into long-term management and/or administrative services agreements with providers and payers.IPAs, ACOs, clinics, or independent providers. By leveraging the Company’s care enablement platform, providers and payers can improve their ability to deliver high-quality care to their patients and achieve better patient outcomes.
Other Affiliates
The Company’s other affiliates are not included as a reportable segment and primarily consist of the following real estate operations:
Medical Property Partners, LLC (“MPP”);
AMG Properties, LLC (“AMG Properties”);
ZLL Partners, LLC (“ZLL”);
Tag-8 Medical Investment Group, LLC (“Tag 8”); and
Tag-6 Medical Investment Group, LLC (“Tag 6”).
17


These entities are deemed Excluded Assets that are solely for the benefit of APC and its shareholders. As such, any income pertaining to APC’s interests in these properties has no impact on the Series A Dividend payable by APC to AP-AMH Medical Corporation, and consequently will not affect net income attributable to ApolloMed.
18



2.    Basis of Presentation and Summary of Significant Accounting Policies
Basis of Presentation
The accompanying condensed consolidated balance sheet at December 31, 20222023, has been derived from the Company’s audited condensed consolidated financial statements, but does not include all annual disclosures required by generally accepted accounting principles in the United States of America (“U.S. GAAP”). The accompanying unaudited condensed consolidated financial statements as of September 30, 2023,March 31, 2024, and for the three and nine months ended September 30,March 31, 2024 and 2023, and 2022, have been prepared in accordance with U.S. GAAP for interim financial statements and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, these unaudited condensed consolidated financial statements should be read in conjunction with the audited condensed consolidated financial statements and related notes to the financial statements included in the Company’s Annual Report on Form 10-K/A10-K for the year ended December 31, 2022,2023, as filed with the SEC on August 9, 2023.February 29, 2024. In the opinion of management, all material adjustments (consisting of normal recurring adjustments as well as intercompany accounts and transactions, which have been eliminated) considered necessary for a fair presentation have been made to make the condensed consolidated financial statements not misleading, as required by Regulation S-X, Rule 10-01. Operating results for the three and nine months ended September 30, 2023March 31, 2024, are not necessarily indicative of the results that may be expected for the year ending December 31, 2023,2024, or any future periods.
Principles of Consolidation
The condensed consolidated balance sheets as of September 30, 2023March 31, 2024 and December 31, 2022,2023, and the condensed consolidated statements of income for the three and nine months ended September 30,March 31, 2024 and 2023, include Astrana’s wholly owned subsidiaries and 2022, include the following:
ApolloMed;
ApolloMed’s consolidated subsidiaries; NMM, AMM, APAACO, Orma Health Inc, Provider Growth Solutions, LLC, and FYB;
ApolloMed’s consolidated VIEs; AP-AMH, AP-AMH 2, Sun Labs, DMG, and VOMG;
AP-AMH 2’s consolidated subsidiaries; APCMG, Jade, AAMG, AMG, 1 World, and Eleanor Leung M.D., a Professional Medical Corporation;
AMM’s consolidated VIEs; SCHC and AMH;
NMM’s consolidated VIE; APC;
APC’s consolidated subsidiaries; Universal Care Acquisition Partners, LLC*variable interest entities (“UCAP”VIEs”), MPP*, AMG Properties*, ZLL*, ICC, and 120 Hellman LLC* (“120 Hellman”);
APC’s consolidated VIEs; CDSC, APC-LSMA, Tag 8*, and Tag 6*; and
APC-LSMA’s consolidated subsidiaries; Alpha Care and Accountable Health Care.
* These entities are deemed Excluded Assets that are solely for the benefit of APC and its shareholders. As such, any income pertaining to APC’s interests in these properties has no impact on the Series A Dividend payable by APC to AP-AMH Medical Corporation, and consequently will not affect net income attributable to ApolloMed..
The unaudited condensed consolidated interim financial statements have been prepared under the assumption that users of the interim financial data have either read or have access to our audited condensed consolidated financial statements for the fiscal year ended December 31, 2022.

19


Restatement of Previously Issued Financial Statements
The Company filed Amendment No. 1 on Form 10-K (“Form 10-K/A”) and Amendment No. 1 on Form 10-Q (“Form 10-Q/-A”) with the SEC on August 9, 2023 to restate previously issued consolidated financial statements and financial information as of December 31, 2022 and 2021 and for the fiscal years ended December 31, 2022, 2021 and 2020 in the Form 10-K/A and unaudited consolidated financial statements and financial information as of March 31, 2023 and for each of the three months ended March 31, 2023 and 2022 in the Form 10-Q/A. The Form 10-K/A also provided restated interim financial information for the quarterly fiscal 2022 periods.2023.
Use of Estimates
The preparation of the condensed consolidated financial statements and related disclosures in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Significant items subject to such estimates and assumptions include collectability of receivables, recoverability of long-lived and intangible assets, business combination and goodwill valuation and impairment, accrual of medical liabilities (incurred but not reported (“IBNR”) claims), determination of full-riskhospital shared-risk and health plan shared-risk revenue and receivables (including constraints, completion factors and historical margins), income tax-valuation allowance, share-based compensation, and right-of-use assets and lease liabilities. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment, and makes adjustments when facts and circumstances dictate. As future events and their effects cannot be determined with precision, actual results could differ materially from those estimates and assumptions.
Variable Interest Entities
On an ongoing basis, as circumstances indicate the need for reconsideration, the Company evaluates each legal entity that is not wholly owned by the Company in accordance with the consolidation guidance. The evaluation considers all of the Company’s variable interests, including equity ownership, as well as management services agreements. To fall within the scope of the consolidation guidance, an entity must meet both of the following criteria:
The entity has a legal structure that has been established to conduct business activities and to hold assets; such entity can be in the form of a partnership, limited liability company, or corporation, among others; and
The Company has a variable interest in the legal entity; i.e., variable interests that are contractual, such as equity ownership, or other financial interests that change with changes in the fair value of the entity’s net assets.
If an entity does not meet both criteria above, the Company applies other accounting guidance, such as the cost or equity method of accounting. If an entity does meet both criteria above, the Company evaluates such entity for consolidation under either the variable interest model if the legal entity meets any of the following characteristics to qualify as a VIE, or under the voting model for all other legal entities that are not VIEs.
A legal entity is determined to be a VIE if it has any of the following three characteristics:
The entity does not have sufficient equity to finance its activities without additional subordinated financial support;
The entity is established with non-substantive voting rights (i.e., where the entity deprives the majority economic interest holder(s) of voting rights); or
The equity holders, as a group, lack the characteristics of a controlling financial interest. Equity holders meet this criterion if they lack any of the following:
The power, through voting rights or similar rights, to direct the activities of the entity that most significantly influence the entity’s economic performance, as evidenced by:
Substantive participating rights in the day-to-day management of the entity’s activities;
Substantive kick-out rights over the party responsible for significant decisions;
2014


The obligation to absorb the entity’s expected losses; or
The right to receive the entity’s expected residual returns.
If the Company determines that any of the three characteristics of a VIE are met under Accounting Standards Codification (“ASC”) 810, Consolidation, the Company will conclude that the entity is a VIE and evaluate it for consolidation under the variable interest model.
Variable Interest Model
If an entity is determined to be a VIE, the Company evaluates whether the Company is the primary beneficiary. The primary beneficiary analysis is a qualitative analysis based on power and economics. The Company consolidates a VIE if both power and benefits belong to the Company; that is, the Company has:
The power to direct the activities of a VIE that most significantly influence the VIE’s economic performance (power), and
The obligation to absorb losses of, or the right to receive benefits from, the VIE that could potentially be significant to the VIE (economics).
The Company consolidates VIEs whenever it is determined that the Company is the primary beneficiary. Refer to Note 16 — “Variable Interest Entities (VIEs)” to the consolidated financial statements for information on the Company’s consolidated VIEs. If there are variable interests in a VIE, but the Company is not the primary beneficiary, the Company may account for the investment using the equity method of accounting.

Business Combinations
The Company uses the acquisition method of accounting for all business combinations, which requires assets and liabilities of the acquiree to be recorded at fair value, to measure the fair value of the consideration transferred, including contingent consideration, to be determined on the acquisition date, and to account for acquisition-related costs separately from the business combination.
Reportable Segments
As of September 30, 2023,March 31, 2024, the Company operates in three reportable segments:
Care Partners;
Care Delivery; and
Care Enablement.
Refer to Note 1 — “Description of Business” and Note 18 — “Segments” to the condensed consolidated financial statements for information on the Company’s segments.
Cash and Cash Equivalents
The Company’s cash and cash equivalents primarily consist of money market funds and certificates of deposit. The Company considers all highly liquid investments that are both readily convertible into known amounts of cash and mature within ninety days from their date of purchase to be cash equivalents.
The Company maintains its cash in deposit accounts with several banks, which at times may exceed the insured limits of the Federal Deposit Insurance Corporation (“FDIC”). The Company believes it is not exposed to any significant credit risk with respect to its cash and cash equivalents.equivalents and restricted cash. As of September 30, 2023March 31, 2024 and December 31, 2022,2023, the Company’s deposit accounts with banks exceeded the FDIC’s insured limit by approximately $301.8$353.6 million and $324.7$318.9 million, respectively. The Company has not experienced any losses to date and performs ongoing evaluations of these financial institutions to limit the Company’s concentration of risk exposure.
21


Receivables, Receivables – Related Parties, Other Receivables and Loan Receivable - Related PartyReceivables
The Company’s receivables are comprised of accounts receivable, capitation and claims receivable, risk pool settlements, incentive receivables, management fee income, and other receivables. Accounts receivable are recorded and stated at the amount expected to be collected.
The Company’s receivables – related parties are comprised of risk pool settlements, management fee income, and other receivables. Receivables – related parties are recorded and stated at the amount expected to be collected.
The Company’s loan receivable and loan receivable – related partyreceivables consists of promissory notes that accrue interest per annum. As of September 30, 2023,March 31, 2024, promissory notes are expected to be collected by their maturity dates.
Capitation and claims receivables relate to each health plan’s capitation and are received by the Company in the month following the month of service. Risk pool settlements and incentive receivables mainly consist of the Company’s full riskhospital shared-risk pool receivable, which is recorded quarterly based on reports received from the Company’s hospital partners and management’s estimate of the Company’s portion of the estimated risk pool surplus for open performance years. Settlement of risk pool surplus or deficits occurs approximately 18 months after the risk pool performance year is completed. Other receivables consist of receivables from fee-for-servicesfee-for-service (“FFS”) reimbursement for patient care, certain expense reimbursements, transportation reimbursements from the hospitals, and stop-loss insurance premium reimbursements.
The Company maintains reserves for potential credit losses on accounts receivable.the receivables. Management reviews the composition of accounts receivablethe Company’s receivables and analyzes historical bad debts, customer concentrations, customer creditworthiness, current economic trends, and changes in customer payment patterns to evaluate the adequacy of these reserves. The Company also regularly analyzes the ultimate collectability of accounts receivable after certain stages of the collection cycle using a look-back analysis to determine the amount of receivables subsequently collected and adjustments are recorded when necessary. Reserves are recorded primarily on a specific identification basis.
15


Receivables are recorded when the Company is able to determine amounts receivable under applicable contracts and agreements based on information provided and collection is reasonably likely to occur. In regard to the credit loss standard, the Company continuously monitors its collections of receivables and our expectation is that the historical credit loss experienced across our receivable portfolio is materially similar to any current expected credit losses that would be estimated under the current expected credit losses (“CECL”) model.
Concentrations of Credit Risks
The Company disaggregates revenue from contracts by service type and payer type. This level of detail provides useful information pertaining to how the Company generates revenue by significant revenue stream and by type of direct contracts. The condensed consolidated statements of income present disaggregated revenue by service type. The following table presents disaggregated revenue generated by payer type for the three and nine months ended September 30,March 31, 2024 and 2023 and 2022 (in thousands):
Three Months Ended
March 31,
Three Months Ended
March 31,
202420242023
Three Months Ended
September 30,
Nine Months Ended
September 30,
2023202220232022
Commercial
Commercial
CommercialCommercial$43,495 $41,774 $122,421 $125,938 
MedicareMedicare222,387 188,416 660,855 469,797 
MedicaidMedicaid65,469 72,054 201,920 209,277 
Other third partiesOther third parties16,822 14,757 48,429 44,943 
RevenueRevenue$348,173 $317,001 $1,033,625 $849,955 

22


The Company had major payers that contributed the following percentages of net revenue:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2023202220232022
Three Months Ended
March 31,
Three Months Ended
March 31,
202420242023
Payer APayer A***10.0 %
Payer A
Payer A34.0 %41.5 %
Payer BPayer B37.4 %40.1 %39.0 %34.2 %Payer B13.5 %*
Payer D12.4 %***
*Less than 10% of total net revenues
The Company had major payers that contributed to the following percentages of receivables and receivables – related parties:
As of September 30,
2023
As of December 31,
2022
(Restated)
Payer B32.0 %26.0 %
As of March 31,
2024
As of March 31,
2024
As of December 31,
2023
Payer APayer A31.0 %36.0 %
Payer CPayer C44.0 %52.0 %Payer C33.0 %41.0 %
Revenue Recognition
The Company receives payments from the following sources for services rendered:
Commercial insurers;
Federal government under the Medicare program administered by CMS;
State governments under the Medicaid and other programs;
Other third-party payers (e.g., hospitals and IPAs); and
Individual patients and clients.
16


Revenue primarily consists of the following:
Capitation revenue;
Risk pool settlements and incentives;
GPDC/ACO REACH revenue;
Management fee revenue; and
FFS revenue.
Revenue is recorded in the period in which services are rendered or the period in which the Company is obligated to provide services. The form of billing and related risk of collection for such services may vary by type of revenue and the customer.
23


Risk Pool Settlements and Incentives
GPDC/ACO REACH CapitationMedicare Shared Savings Program Revenue
CMS contracts with Direct Contracting Entities (“DCEs”), which are composed of healthcare providers operating under a common legal structureBeginning in 2024, Astrana participates in MSSP. The MSSP has multiple risk tracks, and accept financial accountability for the overall quality and cost of medical care furnished to Medicare FFS beneficiaries aligned to the entity. The combination of the FFS model and the GPDC and ACO REACH model changes the distribution of responsibilities, risks, costs, and rewards among CMS, DCEs, and providers. By entering into a contract with CMS, a DCE voluntarily takes on operational, financial, and legal responsibilities and risks that no party has, individually or collectively, under the existing FFS model. Each DCE bears the economic costs, and reaps the economic rewards of fulfilling its responsibilities and managing its risks as a DCE. APAACO participated in the GPDC Model for Performance Year 2022 andAstrana is currently participating in the ENHANCED risk track. Under the MSSP Model, Astrana recruits a group of Participant and Preferred (in-network) Providers. Based on the Participant Providers that join our ACO, REACH modelCMS grants us a pool of Traditional Medicare patients (beneficiaries) to manage (the “MSSP Aligned Beneficiaries”). The Company’s MSSP Aligned Beneficiaries will receive services from physicians and other medical service providers that are both in-network and out-of-network. CMS continues to pay participant and preferred providers on a fee-for-service basis for Performance Year 2023, beginning January 1, 2023.
For each performance year,Medicare-covered services provided to MSSP Aligned Beneficiaries. The Company continues to bear risk on all Medicare expenditures (both in-network and out-of-network), excluding drug expenditures covered by Medicare Part D, based on a budgetary benchmark established with CMS. Astrana’s shared savings or losses in managing the Company’s beneficiaries are generally determined on an annual basis after reconciliation with CMS. Pursuant to Astrana’s risk-share agreement with CMS, will pay a totalthe Company is eligible to receive the surplus (“shared savings”) or is liable for the deficit (“shared losses”) according to the budgetary benchmark amount, determined unilaterallyestablished by CMS based on Astrana’s efficiency, or lack thereof, in advance but subject to prospective adjustments throughoutmanaging the year, forexpenditures associated with the totalityCompany’s MSSP Aligned Beneficiaries. The Company estimates the shared service revenue by analyzing the activities during the relevant time period in contemplation of care providedthe agreed upon benchmarks, metrics, performance criteria, and attribution criteria based on those and any other contractually defined factors. Revenue is not recorded and is constrained until the shared service revenue can be reasonably estimated by the Company and to the DCE’s population of aligned beneficiaries overextent that it is probable that a significant reversal will not occur once any uncertainty associated with the course of that year. The benchmarkvariable consideration is net of a quality withholding applied by CMS. At the end of each performance year, a portion, or all, of the quality withholding can be earned based on APAACO’s performance. GPDC/ACO REACH capitation revenue is recognized based on the estimated transaction price to transfer the service for a distinct increment of the series (i.e., month) and is recognized net of quality incentives/penalties.subsequently resolved.
Income Taxes
Federal and state income taxes are computed at currently enacted tax rates less tax credits using the asset and liability method. Deferred taxes are adjusted for both items that do not have tax consequences and for the cumulative effect of any changes in tax rates from those previously used to determine deferred tax assets or liabilities. Tax provisions include amounts that are currently payable, changes in deferred tax assets and liabilities that arise because of temporary differences between the timing of when items of income and expense are recognized for financial reporting and income tax purposes, changes in the recognition of tax positions and any changes in the valuation allowance caused by a change in judgment about the realizability of the related deferred tax assets. A valuation allowance is established when necessary to reduce deferred tax assets to amounts expected to be realized.
The Company uses a recognition threshold of more-likely-than-not and a measurement attribute on all tax positions taken or expected to be taken in a tax return in order to be recognized in the condensed consolidated financial statements. Once the recognition threshold is met, the tax position is then measured to determine the actual amount of benefit to recognize in the condensed consolidated financial statements.
Recent Accounting Pronouncements Not Yet Adopted
In November 2023, the Financial Standards Accounting Board (FASB) issued Accounting Standards Update (ASU) 2023-07 "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures," which expands annual and interim disclosure requirements for reportable segments, primarily through enhanced disclosures about significant segment expenses. ASU 2023-07 is effective for the Company’s annual periods beginning January 1, 2024, and for interim periods beginning January 1, 2025, with early adoption permitted. The Company is currently evaluating the potential effect that the updated standard will have on its financial statement disclosures.
17


In December 2023, the FASB issued ASU 2023-09 "Income Taxes (Topics 740): Improvements to Income Tax Disclosures" to expand the disclosure requirements for income taxes, specifically related to the rate reconciliation and income taxes paid. ASU 2023-09 is effective for the Company’s annual periods beginning January 1, 2025, with early adoption permitted. The Company is currently evaluating the potential effect that the updated standard will have on its financial statement disclosures.

3.    Business Combinations, Asset Acquisitions, and Goodwill
Texas Independent Providers, LLCAdvanced Health Management Systems, L.P. (“AHMS”)

On September 1, 2023,March 31, 2024, the Company, acquired certain assets relating to Texas Independent Providers, LLCthrough its wholly owned subsidiary, purchased all of the outstanding general and limited partnership interests of Advanced Health Management Systems, L.P. (“TIP”AHMS”). The acquired assets allowAHMS is engaged in the Company to provide high-quality carebusiness of providing management, consulting, administrative and other support services to Medicare Advantage patients in Texas. The purchase price consistedentities that provide or arrange for the provision of cash funded on September 1, 2023.
FYB
On May 1, 2023, the Company acquired 100% equity interest in FYB. FYBprofessional healthcare services. In addition, one of AHMS’s wholly owned subsidiaries is licensed by the California Department of Managed Health Care as a full-service Restricted Knox-Keene licensed health plan which enables FYB to assume full financial responsibility, including both professional and institutional risk,with members in the Los Angeles, California area. Total consideration for the medical costsacquisition was $63.9 million. As the cash was not paid on the closing date, the purchase price was accrued and presented within accounts payable and accrued expenses in the accompanying condensed consolidated balance sheet as of its members under the Knox-Keene HealthMarch 31, 2024.
Prime Community Care Service Plan Act of 1975.
Chinese Community Health Care AssociationCentral Valley, Inc. (“CCHCA”PCCCV”)
On March 29, 2024, the Company, through its consolidated subsidiary, acquired certain assets of Prime Community Care of Central Valley, Inc., a California professional medical corporation (“PCCCV”). Total consideration of the acquisition was approximately $10.3 million, consisting of cash funded upon the close date and contingent considerations of $2.3 million (“PCCCV contingent considerations”). Refer to Note 19 - “Fair Value Measurements of Financial Instruments” for additional information on contingent considerations.
Community Family Care Medical Group IPA, Inc. (“CFC”)
On January 31, 2024, the Company, through its consolidated subsidiary, acquired certain assets of CFC. CFC is an IPA that manages the healthcare of members in the Los Angeles, California area. The group serves patients across Medicare, Medicaid, and Commercial payers. The total consideration for the purchase was $120.2 million, consisting of $91.0 million cash funded upon the close date, $22.0 million of the Company’s common stock, resulting in the issuance of 631,712 shares of common stock., and contingent considerations of $7.3 million (“CFC contingent considerations”). Refer to Note 19 - “Fair Value Measurements of Financial Instruments” for additional information on contingent considerations.
Advanced Diagnostic and Surgical Center, Inc. (“ADSC”)
On January 1, 2023,2024, the Company acquired certain healthcare assets from CCHCA.95% of the equity interest of Advanced Diagnostic and Surgical Center, Inc. (“ADSC”). ADSC is a diagnostic and surgical center that also provides ambulatory surgery services. The acquired assets allow the Company to provide high-quality care to more patients in the San Francisco Community. The purchase pricetotal consideration consisted of cash funded upon close of the transaction and contingent considerations of $3.6 million (“ADSC contingent considerations”). Refer to Note 19 - “Fair Value Measurements of Financial Instruments” for additional information on May 1, 2023.contingent considerations.
2418


The Company is still in the process of finalizing the purchase price allocation for these acquisitions, and therefore, the balances are subject to change as a result of any working capital or fair value adjustments, and seller indemnification obligations. The following table summarizes the preliminary purchase price allocation of the fair value of assets acquired and liabilities assumed related to each acquisition at the acquisition date (in thousands):
CFC AHMS Others *Net  Total
 Total purchase consideration:
 Cash paid$90,998 $— $12,500 $103,498 
 Cash payable— 63,935 — 63,935 
 Contingent consideration7,264 — 5,897 13,161 
 Common stock issued21,952 — — 21,952 
$120,214 $63,935 $18,397 $202,546 
Assets:
 Cash and cash equivalents$16,674 $33,950 $3,515 $54,139 
 Investment in marketable securities50 — 30 80 
 Receivables5,351 11,847 — 17,198 
 Prepaid expenses and other current assets— 36 11 47 
Amounts due from affiliates3,909 — — 3,909 
 Land, property and equipment— — 823 823 
 Intangible assets26,000 23,800 2,703 52,503 
 Goodwill90,148 29,876 12,318 132,342 
 Restricted cash— 300 — 300 
Total identifiable assets acquired$142,132 $99,809 $19,400 $261,341 
Liabilities:
 Accounts payable and accrued expenses$4,376 $7,232 $250 $11,858 
 Medical liabilities17,508 13,137 — 30,645 
Amounts due to affiliates— 7,241 54 7,295 
 Income taxes payable34 1,604 — 1,638 
 Deferred tax liability— 6,660 271 6,931 
 Noncontrolling interest— — 428 428 
Total identified liabilities assumed$21,918 $35,874 $1,003 $58,795 
Total net identifiable assets acquired$120,214 $63,935 $18,397 $202,546 
* Others consist of estimated fair values of the assets acquired, net of cash acquired, related to ADSC and PCCCV.

Following the acquisition dates of CFC, AHMS, ADSC and PCCCV, the operating results have been included in our consolidated financial statements. For the period from the acquisition dates through March 31, 2024, total revenues and net income were $33.2 million and $5.1 million, respectively.
Unaudited Pro Forma Financial Information

The pro forma financial information in the table below presents the combined results of the Company and CFC, AHMS, ADSC and PCCCV as if the acquisitions had occurred on January 1, 2023. The pro forma information presented is shown for illustrative purposes only and is not necessarily indicative of future results of operations of the Company or results of operations of the Company that would have actually occurred had the transactions been in effect for the periods presented.

19


Three Months Ended
March 31,
(in thousands, except per share amounts)20242023
Total revenue$493,006 $382,462 
Net income$16,661 $20,324 
Net income per share - basic$0.35 $0.44 
Net income per share - diluted$0.35 $0.43 

The acquisitions were accounted for under the acquisition method of accounting. The fair value of the consideration for the acquired companies was allocated to acquired tangible and intangible assets and liabilities based onupon their fair values. The excess of the purchase consideration over the fair value of the net tangible and identifiable intangible assets acquired was recorded as goodwill. DeterminingFactors leading to goodwill being recognized are the Company’s expectation of synergies from combining operations of entities acquired and the Company, as well as the value of intangible assets that are not separately recognized, such as assembled workforce. The determination of the fair value of assets and liabilities acquired requires the Company to make estimates and use valuation techniques when market value is not readily available. The results of operations from the acquisitions have been included in the Company’s financial statements from the date of acquisition. Transaction costs associated with business acquisitions are expensed as they are incurred.

At the time of acquisition, the Company estimates the amount of the identifiable intangible assets based on a valuation and the facts and circumstances available at the time. The Company determines the final value of the identifiable intangible assets as soon as information is available, but not more than one year from the date of acquisition.
Goodwill is not deductible for tax purposes. The Company had no impairment of its goodwill or indefinite-lived intangible assets during the ninethree months ended September 30, 2023March 31, 2024 and 2022.2023.
The change in the carrying value of goodwill for the ninethree months ended September 30, 2023March 31, 2024 was as follows (in thousands):
Amount
Balance, January 1, 2023 (restated)2024$269,053278,831 
Acquisitions5,423132,342 
Adjustments1,052 (906)
Balance, September 30, 2023March 31, 2024$275,528410,267 
20


4.    Intangible Assets, Net
At September 30,March 31, 2024, the Company’s intangible assets, net, consisted of the following (in thousands):
Useful
Life
(Years)
Gross March 31,
2024
Accumulated
Amortization
Net March 31,
2024
Indefinite lived assets:
TrademarksN/A$2,150 $— $2,150 
LicensesN/A1,900 — 1,900 
Amortized intangible assets:
Network relationships11-21155,978 (107,137)48,841 
Management contracts1522,832 (17,002)5,830 
Member relationships7-1469,381 (9,154)60,227 
Patient management platform52,060 (2,060)— 
Tradename/trademarks201,011 (320)691 
Developed technology6107 (39)68 
$255,419 $(135,712)$119,707 
At December 31, 2023, the Company’s intangible assets, net, consisted of the following (in thousands):
Useful
Life
(Years)
Gross September 30,
2023
Accumulated
Amortization
Net September 30,
2023
Indefinite lived assets:
TrademarksN/A$2,150 $— $2,150 
Amortized intangible assets:
Network relationships11-21150,679 (102,603)48,076 
Management contracts1522,832 (16,322)6,510 
Member relationships10-1423,444 (6,764)16,680 
Patient management platform52,060 (2,060)— 
Tradename/trademarks201,011 (295)716 
Developed technology6107 (30)77 
$202,283 $(128,074)$74,209 
25


At December 31, 2022, the Company’s intangible assets, net, consisted of the following (in thousands):
Useful
Life
(Years)
Gross December 31,
2022
Accumulated
Amortization
Net December 31, 2022
Useful
Life
(Years)
Useful
Life
(Years)
Gross December 31,
2023
Accumulated
Amortization
Net December 31, 2023
Indefinite lived assets:Indefinite lived assets:
TrademarksTrademarksN/A$2,150 $— $2,150 
Trademarks
Trademarks
Amortized intangible assets:Amortized intangible assets:
Network relationships
Network relationships
Network relationshipsNetwork relationships11-21150,679 (95,451)55,228 
Management contractsManagement contracts1522,832 (15,208)7,624 
Member relationshipsMember relationships1216,633 (5,619)11,014 
Patient management platformPatient management platform52,060 (2,060)— 
Tradename/trademarksTradename/trademarks201,011 (257)754 
Developed technologyDeveloped technology6107 (16)91 
$195,472 $(118,611)$76,861 
$

For the three months ended September 30,March 31, 2024 and 2023, and 2022, the Company recognized amortization expenseexpenses of $3.2$4.4 million and $3.4$3.0 million, respectively, in depreciation and amortization on the accompanying condensed consolidated statements of operations. For the nine months ended September 30, 2023 and 2022, the Company recognized amortization expense of $9.5 million and $10.6 million, respectively, in depreciation and amortization on the accompanying consolidated statements of operations.income. The Company determined that there was no impairment of its finite-lived intangible or long-lived assets during the ninethree months ended September 30, 2023March 31, 2024 and 2022.2023.
Future amortization expense is estimated to be as follows for the following years ending December 31 (in thousands):
Amount
2023 (excluding the nine months ended September 30, 2023)$3,173 
202412,715 
202511,573 
202610,156 
20278,729 
Thereafter25,713 
Total$72,059 
21


Amount
2024 (excluding the three months ended March 31, 2024)$20,144 
202522,373 
202618,178 
202714,746 
202812,085 
Thereafter28,131 
Total$115,657 

5.    Investments in Other Entities
Equity Method
For the ninethree months ended September 30,March 31, 2024 and 2023, and 2022, the Company’s equity method investment balance consisted of the following (in thousands):
26


% of OwnershipDecember 31,
2023
Initial InvestmentAllocation of Net IncomeDistributionMarch 31, 2024
LaSalle Medical Associates – IPA line of business25%$9,866 $— $359 $— $10,225 
Pacific Medical Imaging & Oncology Center, Inc.40%1,691 — 27 — 1,718 
CAIPA MSO, LLC30%13,660 — 186 — 13,846 
I Health, Inc.25%— 9,487 — — 9,487 
Other *25%557 — 60 — 617 
$25,774 $9,487 $632 $— $35,893 
% of OwnershipDecember 31,
2022
Initial InvestmentAllocation of Income (Loss)FundingDistributionSeptember 30, 2023
LaSalle Medical Associates – IPA Line of Business25%$5,684 $— $2,642 $— $— $8,326 
Pacific Medical Imaging & Oncology Center, Inc.40%1,878 — (219)— — 1,659 
531 W. College, LLC *50%17,281 — (387)700 — 17,594 
One MSO, LLC *50%2,718 — 330 — — 3,048 
CAIPA MSO, LLC30%12,738 — 575 — — 13,313 
Other **25%— 325 163 — — 488 
$40,299 $325 $3,104 $700 $— $44,428 
% of OwnershipDecember 31,
2021
Allocation of Net Income (Loss)Funding Reclassified To Loan ReceivableFundingEntity ConsolidatedDistributionSeptember 30, 2022
LaSalle Medical Associates – IPA Line of Business25%$3,034 $3,885 $(2,125)$— $— $— $4,794 
Pacific Medical Imaging & Oncology Center, Inc.40%1,719 (20)— — — — 1,699 
531 W. College, LLC *50%17,230 (420)— 350 — — 17,160 
One MSO, LLC *50%2,910 306 — — — (400)2,816 
Tag-6 Medical Investment Group, LLC*100%4,830 153 — 1,435 (6,418)— — 
CAIPA MSO, LLC30%11,992 493 — — — — 12,485 
$41,715 $4,397 $(2,125)$1,785 $(6,418)$(400)$38,954 
% of OwnershipDecember 31,
2022
Initial InvestmentAllocation of Net Income (Loss)DistributionMarch 31, 2023
LaSalle Medical Associates – IPA line of business25%$5,684 $— $2,165 $— $7,849 
Pacific Medical Imaging & Oncology Center, Inc.40%1,878 — — 1,886 
531 W. College, LLC **50%17,281 — (90)— 17,191 
One MSO, LLC **50%2,718 — 115 — 2,833 
CAIPA MSO, LLC30%12,738 — 249 — 12,987 
Other *25%— 325 37 — 362 
$40,299 $325 $2,484 $— $43,108 
* Other consists of smaller equity method investments.
** Investment is deemed Excluded Assets that arewere solely for the benefit of APC and its shareholders.
** Other consistsI Health, Inc.
On March 31, 2024, a wholly owned subsidiary of smallerthe Company acquired a 25% equity interest in I Health, Inc. (“I Health”), a management service organization. The Company accounts for its investment in I Health under the equity method investments.

of accounting as the Company has the ability to exercise significant influence, but not control over I Health’s operations. The purchase agreement includes a call option that allows the Company to purchase an additional 25% equity interest on each of the first, second and third anniversary of the purchase (“I Health Call Option”). The cash consideration was not paid on the closing date,
2722


Forand was accrued and presented within accounts payable and accrued expenses and other liabilities in the three months ended September 30, 2023 and 2022, the Company’s equity method investmentaccompanying condensed consolidated balance consisted of the following (in thousands):
% of OwnershipJune 30,
2023
Initial InvestmentAllocation of Net Income (Loss)FundingDistributionSeptember 30, 2023
LaSalle Medical Associates – IPA Line of Business25%$10,537 $— $(2,211)$— $— $8,326 
Pacific Medical Imaging & Oncology Center, Inc.40%1,655 — — — 1,659 
531 W. College, LLC *50%17,070 — (176)700 — 17,594 
One MSO, LLC *50%2,960 — 88 — — 3,048 
CAIPA MSO, LLC30%13,190 — 123 — — 13,313 
Other **25%420 — 68 — — 488 
$45,832 $— $(2,104)$700 $— $44,428 

% of OwnershipJune 30,
2022
Allocation of Net Income (Loss)Funding Reclassified To Loan ReceivableFundingEntity ConsolidatedDistributionSeptember 30, 2022
LaSalle Medical Associates – IPA Line of Business25%$3,444 $1,350 $— $— $— $— $4,794 
Pacific Medical Imaging & Oncology Center, Inc.40%1,741 (42)— — — — 1,699 
531 W. College, LLC *50%17,175 (115)— 100 — — 17,160 
One MSO, LLC *50%2,764 52 — — — — 2,816 
Tag-6 Medical Investment Group, LLC*100%6,376 42 — — (6,418)— — 
CAIPA MSO, LLC30%12,320 165 — — — — 12,485 
$43,820 $1,452 $— $100 $(6,418)$— $38,954 
* Investment is deemed Excluded Assets that are solely for the benefit of APC and its shareholders.
** Other consists of smaller equity method investments.sheets.
There was no impairment loss recorded related to equity method investments for the three and nine months ended September 30, 2023March 31, 2024 and 2022.2023.

6.    LoanLoans Receivable and Loan Receivable – Related Parties
LoanLoans receivable
Pacific6
In October 2020, NMM received a promissory note from 6 Founder LLC, a California limited liability company doing business as Pacific6 Enterprises totaling $0.5 million as a result of the sale of the Company’s interest in an equity method investment. Interest accrues at a rate of 5% per annum and is payable monthly through the maturity date of December 1, 2023.
28


IntraCare
In July 2023, the Company entered into a five-year convertible promissory note with IntraCare as the borrower. The principal on the note is $25.0 million, with interest on the outstanding principal amount and unpaid interest at a rate per annum equal to 8.81%, compounded annually. In the event that the convertible promissory note remains outstanding on or after the maturity date of July 27, 2028, the outstanding principal balance and any unpaid accrued interest shall, upon the election of the Company, convert into IntraCare preferred shares.
BASS Medical Group
On January 29, 2024, the Company provided BASS Medical Group (“BASS”) with a $20.0 million senior secured promissory note (“BASS secured promissory note”). The promissory note is secured by certain assets of BASS. BASS secured promissory note matures on January 11, 2031, and has an interest rate per annum equal to 8.21% compounded annually. The principal on the note, including unpaid interest, are due and payable on the maturity date.
The Company assessed the outstanding loanloans receivable under the CECL model by assessing the party’s ability to pay by reviewing their interest payment history quarterly, financial history annually, and reassessing any identified insolvency risk. If a failure to pay occurs, the Company assesses the terms of the notes and estimates an expected credit loss based on the remittance schedule of the note.
Loan receivable related party
LaSalle Medical Associates Loan (“LMA Loan”)
LaSalle Medical Associates (“LMA”) issued a promissory note to APC-LSMA for a principal amount of $2.1 million with an August 2023 maturity date. The contractual interest rate on the LMA Loan is 1.0% above the prime rate of interest for commercial customers. In March 2023, LMA paid off the full balance of the promissory note and all interest. APC’s investment in LMA is accounted for under the equity method based on the 25% equity ownership interest held by APC-LSMA in LMA’s IPA line of business (see Note 5 — “Investments in Other Entities — Equity Method”).

7.    Accounts Payable and Accrued Expenses
The Company’s accounts payable and accrued expenses consisted of the following (in thousands):
September 30,
2023
December 31,
2022
March 31,
2024
March 31,
2024
December 31,
2023
Accounts payable and other accrualsAccounts payable and other accruals$9,209 $10,473 
Capitation payableCapitation payable4,947 4,229 
Subcontractor IPA payableSubcontractor IPA payable3,781 2,415 
Professional feesProfessional fees4,155 2,709 
Due to related partiesDue to related parties1,840 3,304 
Contract liabilitiesContract liabilities822 531 
Accrued compensationAccrued compensation15,421 15,301 
Other provider payableOther provider payable12,961 10,600 
Total accounts payable and accrued expensesTotal accounts payable and accrued expenses$53,136 $49,562 


23


8.    Medical Liabilities
The Company’s medical liabilities consisted of the following (in thousands):
29


September 30,
2023
September 30,
2022
Medical liabilities, beginning of period (restated)$81,255 $55,783 
March 31,
2024
March 31,
2024
March 31,
2023
Medical liabilities, beginning of period
Acquired (see Note 3)Acquired (see Note 3)6,157 1,609 
Components of medical care costs related to claims incurred:Components of medical care costs related to claims incurred:
Current period
Current period
Current periodCurrent period642,880 469,518 
Prior periodsPrior periods(13,251)3,649 
Total medical care costsTotal medical care costs629,629 473,167 
Payments for medical care costs related to claims incurred:Payments for medical care costs related to claims incurred:
Current period
Current period
Current periodCurrent period(547,212)(368,851)
Prior periodsPrior periods(74,966)(66,177)
Total paidTotal paid(622,178)(435,028)
AdjustmentsAdjustments2,656 (647)
Medical liabilities, end of periodMedical liabilities, end of period$97,519 $94,884 
Medical liabilities, end of period
Medical liabilities, end of period

9.    Credit Facility, Bank Loans, and Lines of Credit
The Company’s debt balance consisted of the following (in thousands):
September 30, 2023December 31, 2022
Revolver Loan$180,000 $180,000 
Real Estate Loans*22,707 23,168 
Construction Loan*7,106 4,159 
Promissory Note Payable2,000 — 
Total debt211,813 207,327 
Less: Current portion of debt(2,991)(619)
Less: Unamortized financing costs(2,609)(3,319)
Long-term debt$206,213 $203,389 
*Loans are deemed Excluded Assets that are solely for the benefit of APC and its shareholders.
March 31, 2024December 31, 2023
Term Loan$296,500 $280,000 
Revolver Loan94,759 — 
Promissory Note Payable2,000 2,000 
Total debt393,259 282,000 
Less: Current portion of debt(20,750)(19,500)
Less: Unamortized financing costs(4,061)(3,561)
Long-term debt$368,448 $258,939 
The estimated fair value of our long-term debt was determined using Level 2 inputs primarily related to comparable market prices. As of September 30, 2023March 31, 2024, and December 31, 2022,2023, the carrying value was not materially different from fair value, as the interest rates on the Company’s debt approximated rates currently available to the Company.
The following are the future commitments of the Company’s debt for the years ending December 31 (in thousands):
3024


Amount
2023 (excluding the nine months ended September 30, 2023)$158 
20243,234 
AmountAmount
2024 (excluding the three months ended March 31, 2024)
202520257,895 
20262026181,164 
202720271,182 
Thereafter18,180 
2028
TotalTotal$211,813 
Total
Total
Amended Credit Facility
Amended Credit Agreement
The Amended and Restated Credit Agreement, dated as ofOn June 16, 2021, the Company entered into among the Company, the lenders party theretoan amended and the Administrative Agentrestated credit agreement (as subsequently amended as described below, the “Amended Credit Agreement”) with Truist Bank, in its capacity as administrative agent for the lenders, issuing bank, swingline lender and lender, and the banks and other financial institutions from time to time party thereto, to, among other things, to amend and restate that certain credit agreement, dated September 11, 2019, by and among the Company, Truist Bank, and certain lenders thereto, in its entirety. The Amended Credit Agreement provides for a five-year revolving credit facility (the “Amended Credit Facility”) to the Company of $400.0 million (“Revolver Loan”), which includes a letter of credit sub-facility of up to $25.0 million (which was amended to $50.0 million, as described below) and a swingline loan sub-facility of $25.0 million and which expires on June 16, 2026. TheAs of March 31, 2024, the Company is required to pay an annual agent fee of $50,000 and an annual facility fee of 0.175% to 0.350%borrowed $94.8 million on the available commitmentsRevolver Loan.
On December 20, 2022, an amendment was made to the Amended Credit Agreement, in which all amounts borrowed under the Amended Credit Agreement regardlessas of usage,the effective date were automatically converted from London Interbank Offer Rate (“LIBOR”) Loans to Secured Overnight Financing Rate (“SOFR”) Loans with an initial interest period of one month on and as of the applicable fee determined on a quarterly basis based onamendment effective date. Amounts borrowed under the Company’s leverage ratio. The Company will pay fees for standby letters of creditRevolver Loan bear interest at an annual rate equal to either, at the Company’s option, (a) the Term SOFR Reference Rate (as defined in the Amended Credit Agreement), adjusted for any Term SOFR Adjustment (as defined in the Amended Credit Agreement) plus a spread ranging from 1.25% to 2.50%, as determined on a quarterly basis based on the Company’s leverage ratio,Consolidated Total Net Leverage Ratio (as defined in the Amended Credit Agreement), or (b) a base rate, plus facing fees and standard fees payablea spread ranging from 0.25% to 1.50%, as determined on a quarterly basis based on the Company’s Consolidated Total Net Leverage Ratio.As of March 31, 2024, the interest rate on the Revolver Loan was 7.42%.
On September 8, 2023, a Second Amendment to the issuing bank onAmended Credit Agreement was entered into, which, among other things, increased the respective letter of credit. The Company is also requiredcredit sub-facility from $25.0 million to pay customary fees between$50.0 million.
On November 3, 2023, the Company andentered into a Third Amendment to the Amended Credit Agreement (“Third Amendment”) with Truist Bank and the lead arrangerother financial institutions party thereto. The Third Amendment provided a new term loan to the Company in an aggregate amount of up to $300.0 million, with $180.0 million funded at the closing of the Third Amendment, and $120.0 million available to be drawn by the Company as delayed draw loans during the six months subsequent to the closing of the Third Amendment (collectively, the “Term Loan”). The Term Loan matures on November 3, 2028 (or such earlier date on which it is terminated in accordance with the provisions of the Amended Credit Agreement.
UnderAgreement) and amortizes quarterly at 5% per annum for each of the Amended Credit Agreement,first two years, 7.5% per annum for years three and four, and 10% per annum for year five. As of March 31, 2024, the debtCompany borrowed $296.5 million on the Term Loan. The Term Loan bears interest at an annual rate equal to either, at the Company’s option, (a) the Term SOFR Reference Rate, calculated two U.S. Government Securities Business Days prior to the first day of such interest period, as such rate is published by the Term SOFR Administrator (Federal Reserve Bank of New York), adjusted for any Term SOFR Adjustment, plus a spread of from 1.25%1.50% to 2.50%2.75%, as determined on a quarterly basis based on the Company’s leverage ratio,Consolidated Total Net Leverage Ratio, or (b) a base rate, plus a spread of 0.25%0.50% to 1.50%1.75%, as determined on a quarterly basis based on the Company’s leverage ratio.Consolidated Total Net Leverage Ratio. As of September 30, 2023,March 31, 2024, the interest rate on the Credit AgreementTerm Loan was 6.92%7.68%.
The Amended Credit Agreement requires the Company to comply with two key financial ratios, each calculated on a consolidated basis. The Company must maintain a maximum consolidated total net leverage ratio of not greater than 3.75 to 1.00 as of the last day of each fiscal quarter, provided that for any fiscal quarter during which the Company or certain subsidiaries consummate a permitted acquisition or investment, the aggregate purchase price is greater than $75.0 million, the
25


maximum consolidated total net leverage ratio may temporarily increase by 0.25 to 1.00 to 4.00 to 1.00. The Company must maintain a minimum consolidated interest coverage ratio of not less than 3.25 to 1.00 as of the last day of each fiscal quarter.
On September 8, 2023, a Second Amendment toUnder the Amended Credit Agreement, was entered into which, among other things, (i) increased the letterterms and conditions of credit sub-facility from $25.0 million to $50.0 million; (ii) revised the form of compliance certificate required to be submitted byGuaranty and Security Agreement (the “Guaranty and Security Agreement”) between the Company, Astrana Health Management, Inc. (“AHM”) and Truist Bank remain in effect. Pursuant to the lenders on a quarterly basis;Guaranty and (iii) waivedSecurity Agreement, the Specified Events of Default (as defined inCompany and AHM have granted the amendment) that occurredlenders under the Amended Credit Agreement relatinga security interest in substantially all of their assets to the Company’s calculation of Consolidated Total Net Leverage Ratio (as defined insecure obligations under the Amended Credit Agreement)Agreement, including, without limitation, all stock and payment of certain interestother equity issued by their subsidiaries (including AHM) and letter of credit fees, in each case, forall rights with respect to the periods$545.0 million loan from the quarter ended September 30, 2021 through the quarter ended March 31, 2023.
Deferred Financing Costs
In September 2019, the Company recorded deferred financing costs of $6.5 million related to its entry into the Credit Facility. In June 2021, the Company recorded additional deferred financing costs of $0.7 million related to its entry into the Amended Credit Facility. Deferred financing costs are recorded as a direct reduction of the carrying amount of the related debt liability using straight-line amortization. The remaining unamortized deferred financing costs related to the Credit Facility and the new costs related to the Amended Credit Facility are amortized over the life of the Amended Credit Facility. At September 30, 2023 and December 31, 2022, the unamortized deferred financing cost was $2.6 million and $3.3 million, respectively.
31


Real Estate Loans (Excluded Assets for the benefit of APC and its subsidiaries)
MPP
On July 3, 2020, MPP entered into a loan agreement with East West Bank with a maturity date of August 5, 2030. As of September 30, 2023, the principal on the loan was $5.8 million with a variable interest rate of 0.50% less than the independent index, which is the daily Wall Street Journal “Prime Rate.” If the index is unavailable, East West Bank may designate a substitute index after notifying MPP. Monthly payments on the principal and any accrued interest rate not yet paid began in September 2020. MPP must maintain a Debt Coverage Ratio (defined as net operating income divided by current portion of long-term debt, plus interest expense) of not less than 1.25 to 1.
AMG Properties
On August 5, 2020, AMG Properties entered into a loan agreement with East West Bank with a maturity date of August 5, 2030. As of September 30, 2023, the principal on the loan was $0.6 million with a variable interest rate of 0.30% less than the independent index, which is the daily Wall Street Journal “Prime Rate.” If the index is unavailable, East West Bank may designate a substitute index after notifying AMG Properties. Monthly payments on the principal and any accrued interest rate not yet paid began in September 2020. AMG Properties must maintain a Debt Coverage Ratio (defined as net operating income divided by current portion of long-term debt, plus interest expense) of not less than 1.25 to 1.
ZLL
On July 27, 2020, ZLL entered into a loan agreement with East West Bank with a maturity date of August 5, 2030. As of September 30, 2023, the principal on the loan was $0.6 million with a variable interest rate of 0.50% less than the independent index, which is the daily Wall Street Journal “Prime Rate.” If the index is unavailable, East West Bank may designate a substitute index after notifying ZLL. Monthly payments on the principal and any accrued interest rate not yet paid began in September 2020. ZLL must maintain a Debt Coverage Ratio (defined as net operating income divided by current portion of long-term debt, plus interest expense) of not less than 1.25 to 1.
120 Hellman LLC
On January 25, 2022, 120 Hellman LLC (“120 Hellman”), a subsidiary of APC, entered into a loan agreement with MUFG Union Bank N.A. with the principal on the loan of $16.3 million and a maturity date of March 1, 2032. The loan was used to purchase property in Monterey Park, California. As of September 30, 2023, the principal on the loan was $15.7 million. The variable interest rate is 2.0% in excess of Daily Simple SOFR, which is the daily rate per annum equal to the secured overnight financing rate as administered by the Federal Reserve Bank of New York. If the index is unavailable, MUFG Union Bank N.A. may designate a substitute index after notifying 120 Hellman. Monthly payments on the principal and interest began on April 1, 2022. Should interest not be paid when due, it shall become part of the principal and bear interest. 120 Hellman must maintain a Cash Flow to Debt Service ratio (defined as net profit after taxes, to which depreciation, amortization and other non-cash items are added and divided by the current portion of long-term debt and capital leases) of not less than 1.25 to 1 and 35% or more of the property must also be occupied by APC.

Construction Loan (Excluded Assets for the benefit of APC and its subsidiaries)
In April 2021, Tag 8 entered into a construction loan agreement with MUFG Union Bank N.A. (“Construction Loan”). Tag 8 is a VIE consolidated by the Company.
The Construction Loan allows Tag 8 to borrow up to $10.7 million. In December 2022, the Construction Loan was amended to extend the maturity date to March 1, 2024 (“Construction Loan Term”). If construction is completed and there are no events of default or substantial deterioration in the financial condition of Tag 8 or APC, guarantor on the loan agreement, at the maturity date of the Construction Loan Term, the loan shall convert to an amortizing loan with an amended extended maturity date of March 1, 2034 (“Permanent Loan Term”). Under the amended Construction Loan, upon conversion to the Permanent Loan Term, monthly principal and interest payments shall be made beginning April 1, 2024. The principal balance will bear interest at the SOFR reference rate. As of September 30, 2023, the likelihood of the construction being completed by the maturity date is probable. The loan balance as of September 30, 2023 was $7.1 million. Once the loan converts to the Permanent Loan Term, APC, as Tag 8’s guarantor, must maintain a Cash Flow Coverage Ratio (defined as consolidated EBITDA minus unfinanced capital expenditures and distributions paid divided by the sum of current portion of long-term debt, plus interest expense) of not less than 1.25 to 1.
32


Astrana Medical.
Promissory Note Payable
FYB Promissory Note Agreement with CCHCA
In May 2021, FYBFor Your Benefit, Inc. entered into a promissory note agreement with CCHCA.Chinese Community Health Care Association. The principal on the promissory note is $2.0 million, with a maturity date of May 9, 2024. The interest rate is the prime rate plus 1.0%. The prime rate is updated annually on the effective date of the note and published by the Wall Street Journal.Journal.
Deferred Financing Costs
At March 31, 2024, and December 31, 2023, the unamortized deferred financing cost was $5.7 million and $6.1 million, respectively. As of March 31, 2024 and December 31, 2023, $1.6 million and $2.6 million, respectively, of unamortized deferred financing costs was recognized in prepaid expenses and other current assets in the accompanying condensed consolidated balance sheets and consisted of unamortized deferred financing costs related to unborrowed amounts available on the Revolver Loan. As of March 31, 2024, and December 31, 2023, $4.1 million and $3.6 million, respectively, of unamortized deferred financing costs was recorded as a direct reduction against the amounts borrowed on the Term Loan and Revolver.
Effective Interest Rate
The Company’s average effective interest rate on its total debt during the ninethree months ended September 30,March 31, 2024 and 2023, was 6.51% and 2022, was 6.07% and 2.83%5.69%, respectively. Interest expense in the condensed consolidated statements of operationsincome included amortization of deferred debt issuance costs for the three months ended September 30,March 31, 2024 and 2023 and 2022, of $0.2$0.5 million and $0.2 million, respectively, and for the nine months ended September 30, 2023 and 2022, of $0.7 million and $0.7 million, respectively.
Lines of Credit
APC Business Loan
On September 10, 2019, the APC Business Loan Agreement with Preferred Bank (the “APC Business Loan Agreement”) was amended to, among other things, decrease loan availability to $4.1 million, limit the purpose of the indebtedness under the APC Business Loan Agreement to the issuance of standby letters of credit, and include as a permitted lien, the security interest in all of its assets that APC granted to NMMAHM under a Security Agreement dated on or about September 11, 2019, securing APC’s obligations to NMMAHM under their management services agreement dated as of July 1, 1999, as amended.
Standby Letters of Credit
The Company established irrevocable standby letters of credit with Truist Bank under the Amended Credit Agreement for a total of $36.5$31.8 million for the benefit of CMS.CMS and certain health plans. Unless the institution provides notification that the standby letters of credit will be terminated prior to the expiration date, the letters will be automatically extended without amendment for additional one-year periods from the present or any future expiration date.
APCCertain IPAs consolidated by the Company established irrevocable standby letters of credit with Preferred Bank under the APC Business Loan Agreement for a total of $0.1$3.9 million for the benefit of certain health plans. The standby lettersplans as of credit are automatically extended without amendment for additional one-year periods from the present or any future expiration date, unless notified by the institution in advance of the expiration date that the letter will be terminated.
Alpha Care established irrevocable standby letters of credit with Preferred Bank under the APC Business Loan Agreement for a total of $3.8 million for the benefit of certain health plans.March 31, 2024. The standby letters of credit are automatically extended without amendment for additional one-year periods from the present or any future expiration date, unless notified by the institution in advance of the expiration date that the letter will be terminated.
3326



10.    Mezzanine and Stockholders’ Equity
Mezzanine Equity
APC
As the redemption feature of the APC shares is not solely within the control of APC, the equity of APC does not qualify as permanent equity and has been classified as non-controlling interests in APC as mezzanine or temporary equity. APC’s shares were not redeemable, and it was not probable that the shares would become redeemable as of September 30, 2023March 31, 2024 and December 31, 2022.2023.
Stockholders’ Equity
As of September 30, 2023,March 31, 2024, 41,048 holdback shares have not been issued to certain former NMMAHM shareholders who were NMMAHM shareholders at the time of closing of the 2017 Merger,merger of Astrana with AHM, as they have yet to submit properly completed letters of transmittal to ApolloMedAstrana in order to receive their pro rata portion of ApolloMedAstrana common stock and warrants as contemplated under the 2017 merger agreement. Pending such receipt, such former NMMAHM shareholders have the right to receive, without interest, their pro rata share of dividends or distributions with a record date after the effectiveness of the 2017 Merger. The condensed consolidated financial statements have treated such shares of common stock as outstanding, given the receipt of the letter of transmittal is considered perfunctory and the Company is legally obligated to issue these shares in connection with the 2017 Merger.merger.
Treasury Stock
APC owned 10,299,259 sharesAs of ApolloMed’s common stock as of September 30, 2023March 31, 2024, and December 31, 2022.2023, APC owned 7,132,698 shares of Astrana’s common stock. While such shares of ApolloMed’sAstrana’s common stock are legally issued and outstanding, they are treated as treasury shares for accounting purposes and excluded from shares of common stock outstanding in the condensed consolidated financial statements. APC’s ownership in Astrana was 13.04% and 13.22% as of March 31, 2024, and December 31, 2023, respectively.
During the nine months ended September 30,As of March 31, 2024, and December 31, 2023, the Company bought back 270,081had previously repurchased 3,451,642 shares of its common stock. These are included as treasury stock.
As of September 30, 2023both March 31, 2024, and December 31, 2022,2023, the total treasury stock, including the Company’s stock held by APC, was 10,569,340 and 10,299,259, respectively.10,584,340.
Dividends
During the three months ended September 30,March 31, 2024 and 2023, and 2022, APC did not pay dividends. Duringcertain consolidated subsidiaries of the nine months ended September 30, 2023 and 2022, APCCompany paid dividendsdistributions of $0 and $10.0 million, respectively. These dividends are deemed Excluded Assets that are solely for the benefit of APC and its shareholders. As such, they have no impact on the Series A Dividend payable by APC to AP-AMH Medical Corporation, and consequently will not affect net income attributable to ApolloMed.
During the three months ended September 30, 2023 and 2022, CDSC paid dividends of $1.3$0.1 million and $0, respectively. During$0.1 million, respectively, to the nine months ended September 30, 2023 and 2022, CDSC paid dividends of $1.3 million and $2.9 million, respectively.shareholders who own the non-controlling interests in the entities.

11.    Stock-Based Compensation
The following table summarizes the stock-based compensation expense recognized under all of the Company’s stock plans for the three and nine months ended September 30,March 31, 2024 and 2023, and 2022, and associated with the issuance of restricted shares of common stock and vesting of stock options that are included in general and administrative expenses in the accompanying condensed consolidated statements of income (in thousands):

Three Months Ended
March 31,
20242023
Stock options$349 $566 
Restricted stock5,399 2,879 
Total stock-based compensation expense$5,748 $3,445 
34
27


Three Months Ended
September 30,
Nine Months Ended
September 30,
2023202220232022
Stock options$406 $947 $1,393 $2,868 
Restricted stock5,300 2,555 11,971 7,609 
Total stock-based compensation expense$5,706 $3,502 $13,364 $10,477 
Unrecognized compensation expense related to total share-based payments outstanding as of September 30, 2023March 31, 2024, was $33.7$42.4 million.
Options
The Company’s outstanding stock options consisted of the following:
Shares
Weighted
Average
Exercise Price
Weighted
Average
Remaining
Contractual
Term
(Years)
Aggregate
Intrinsic
Value
(in millions)
Options outstanding at January 1, 2023859,850 $25.88 2.19$10.3 
SharesShares
Weighted
Average
Exercise Price
Weighted
Average
Remaining
Contractual
Term
(Years)
Aggregate
Intrinsic
Value
(in millions)
Options outstanding at January 1, 2024
Options grantedOptions granted— — — — 
Options exercisedOptions exercised(125,000)10.00 — 3.3 
Options forfeitedOptions forfeited(50,000)0.10 — — 
Options outstanding at September 30, 2023684,850 $30.66 1.92$7.0 
Options outstanding at March 31, 2024
Options outstanding at March 31, 2024
Options outstanding at March 31, 2024
Options exercisable at September 30, 2023589,522 $21.80 1.51$6.7 
Options exercisable at March 31, 2024
Options exercisable at March 31, 2024
Options exercisable at March 31, 2024
During the ninethree months ended September 30,March 31, 2024, no options were exercised. During the three months ended March 31, 2023, options were exercised for 125,000 shares of the Company’s common stock, resulting in proceeds of $1.3 million. During the nine months ended September 30, 2022, options were exercised for 41,603 shares of the Company’s common stock, resulting in proceeds of $0.7 million.
Restricted Stock
The Company grants restricted stock to officers and employees, which areis earned based on service conditions. The grant date fair value of the restricted stock is that day’sthe grant date’s closing market price of the Company’s common stock. During the ninethree months ended September 30, 2023,March 31, 2024, the Company granted 353,181296,428 shares of restricted stock with performance basedperformance-based conditions and 340,107255,781 shares of restricted stock without performance basedperformance-based conditions. During the ninethree months ended September 30, 2023,March 31, 2024, the weighted average grant date fair value of restricted stock with and without performance basedperformance-based conditions was $32.54$43.88 and $33.13,$40.65, respectively. As
Employee Stock Purchase Plan (“ESPP”)
The Company’s ESPP is a shareholder-approved plan that allows eligible employees to contribute a portion of September 30, 2023, unvested restricted stock awards, including performance based restricted stock awards totaled 1.3 million shares.
Warrants
All warrants issued bytheir eligible earnings toward the Company expired as of December 31, 2022. As a result, there are no outstanding warrants as of September 30, 2023 and December 31, 2022. During the nine months ended September 30, 2022, common stock warrants were exercised for 281,742 sharessemi-annual purchase of the Company’s common stock which resulted in proceedsat a discounted price equal to 85% up to 90% of approximately $2.0 million. Thethe fair market values of the stock on the exercise price ranged from $10.00date, subject to $11.00 per sharea maximum number of shares that can be purchased during any single offering period as well as an annual maximum dollar amount of shares during any single calendar year. A maximum of 5,000,000 shares were authorized for issuance at the exercises duringtime the ninePlan was approved. For the three months ended September 30, 2022.March 31, 2024, there are no shares purchased by employees.

12.    Commitments and Contingencies
Regulatory Matters
35


Laws and regulations governing the Medicare program and healthcare generally are complex and subject to interpretation. The Company believes it complies with all applicable laws and regulations and is unaware of any pending or threatened investigations involving allegations of potential wrongdoing. While no regulatory inquiries have been made, compliance with such laws and regulations can be subject to future government review and interpretation, as well as significant regulatory action, including fines, penalties, and exclusion from the Medicare and Medi-Cal programs.
As a risk-bearing organization, the Company is required to follow regulations of the Department of Managed Health Care (“DMHC”). The Company must comply with a minimum working capital requirement, tangible net equity (“TNE”)
28


requirement, cash-to-claims ratio, and claims payment requirements prescribed by the DMHC. TNE is defined as net assets less intangibles, less non-allowable assets (which include amounts due from affiliates), plus subordinated obligations.
Many of the Company’s payorpayer and provider contracts are complex in nature and may be subject to differing interpretations regarding amounts due for the provision of medical services. Such differing interpretations may not come to light until a substantial period of time has passed following contract implementation. Liabilities for claims disputes are recorded when the loss is probable and can be estimated. Any adjustments to reserves are reflected in current operations.
Standby Letters of Credit
The Company established irrevocable standby letters of credit with Truist Bank for a total of $36.5$31.8 million for the benefit of CMS and certain health plans as of March 31, 2024 (see Note 9 — “Credit Facility, Bank Loans, and Lines of Credit — Standby Letters of Credit”).
APC and Alpha CareCertain IPAs consolidated by the Company established irrevocable standby letters of credit with Preferred Bank for a total of $0.1$3.9 million and $3.8 million, respectively, for the benefit of certain health plans as of March 31, 2024 (see Note 9 — “Credit Facility, Bank Loans, and Lines of Credit — Standby Letters of Credit”).
Litigation
From time to time, the Company is involved in various legal proceedings and other matters arising in the normal course of its business. The resolution of any claim or litigation is subject to inherent uncertainty and could have a material adverse effect on the Company’s financial condition, cash flows, or results of operations.
Liability Insurance
The Company believes that its insurance coverage is appropriate based upon the Company’s claims experience and the nature and risks of the Company’s business. In addition to the known incidents that have resulted in the assertion of claims, the Company cannot be certain that its insurance coverage will be adequate to cover liabilities arising out of claims asserted against the Company, the Company’s affiliated professional organizations or the Company’s affiliated hospitalists in the future where the outcomes of such claims are unfavorable. The Company believes that the ultimate resolution of all pending claims, including liabilities in excess of the Company’s insurance coverage, will not have a material adverse effect on the Company’s financial position, results of operations, or cash flows; however, there can be no assurance that future claims will not have such a material adverse effect on the Company’s business. Contracted physicians are required to obtain their own insurance coverage.
Although the Company currently maintains liability insurance policies on a claims-made basis which are intended to cover malpractice liability and certain other claims, the coverage must be renewed annually, and may not continue to be available to the Company in future years at acceptable costs and on favorable terms.

36


13.    Related-Party Transactions
Equity Method Investments
During the three months ended September 30,March 31, 2023, and 2022, NMMAHM recognized approximately $4.3$5.0 million and $4.8 million, respectively in management fees from LMA. DuringOn August 31, 2023, the nine months ended September 30, 2023management service agreement between LMA’s IPA and 2022, NMM recognized approximately $16.2 million and $15.9 million, respectively.AHM was terminated. LMA is accounted for under the equity method based on the 25% equity ownership interest held by APC in LMA’s IPA line of business (see Note 5 — “Investments in Other Entities - Equity Method”). On August 31, 2023, the management service agreement between LMA’s IPA and NMM was terminated.
During the three months ended September 30,March 31, 2024 and 2023, and 2022, NMM recognizedAPC paid approximately $0.5$0.8 million and $0.5 million, respectively in management fees from Arroyo Vista Family Health Center (“Arroyo Vista”). During the nine months ended September 30, 2023 and 2022, NMM recognized approximately $1.6 million and $1.4 million, respectively. During the three months ended September 30, 2023 and 2022, the Company paid approximately $0.1 million and $0.1$0.6 million, respectively, to Arroyo VistaPMIOC for services as a provider. During the nine months ended September 30, 2023 and 2022, the Company paid approximately $0.3 million and $0.2 million, respectively. Arroyo Vista’s chief executive officer is a member of the Company’s board of directors.
provider services. APC and PMIOC have an Ancillary Service Contract together whereby PMIOC provides covered services on behalf of APC to enrollees of the plans of APC. During the three months ended September 30, 2023 and 2022, APC paid approximately $0.8 million and $0.7 million, respectively, to PMIOC for provider services. During the nine months ended September 30, 2023 and 2022, APC paid approximately $1.9 million and $2.0 million, respectively. PMIOC is accounted for under the equity method based on the 40% equity ownership interest held by APC (see Note 5 — “Investments in Other Entities — Equity Method”).
During the three and nine months ended September 30,March 31, 2024 and 2023, the Company paid approximately $0.3$0.2 million and $0.8$0.2 million, respectively, to James Song, PCM.D., a Professional Corporation (“Song PC”) for provider services. As of January 2023, Song PC is accounted for
29


under the equity method accountingbased on the 25% equity ownership interest held by Astrana, as AP-AMH 2Astrana has the ability to exercise significant influence, but not control over, Song PC’s operations.
During the three months ended September 30, 2023Astrana Board Members and 2022, APC paid approximately $0.1 million and $0.1 million, respectively, to Advanced Diagnostic Surgery Center for services as a provider. During the nine months ended September 30, 2023 and 2022, APC paid approximately $0.2 million and $0.3 million, respectively. During the three months ended September 30, 2023 and 2022, MPP recognized approximately $0.1 million and $0.1 million, respectively, in rental income from Advanced Diagnostic Surgery Center. During the nine months ended September 30, 2023 and 2022, MPP recognized approximately $0.4 million and $0.4 million, respectively, in rental income from Advanced Diagnostic Surgery Center. Advanced Diagnostic Surgery Center shares common ownership with certain board members of ApolloMed and APC.Officers
During the three months ended September 30,March 31, 2024 and 2023, and 2022, APC paidAHM recognized approximately $0 and $0.2$0.5 million respectively, to Fulgent Genetics, Inc. for services as a provider. During the nine months ended September 30, 2023 and 2022, APC paid approximately $10,000 and $0.5 million, respectively. Onerespectively, in management fees from Arroyo Vista Family Health Center (“Arroyo Vista”). The Company has a managed service agreement with Arroyo Vista. Arroyo Vista’s chief executive officer is a member of the Company’s board members is a board member of Fulgent Genetics, Inc.directors.
During the three months ended September 30,March 31, 2024 and 2023, and 2022, the Company paid approximately $0.2$0.1 million and $1.8$64,000, respectively, to Arroyo Vista for services as a provider. The Company has provider contracts with Arroyo Vista.
During the three months ended March 31, 2024 , the Company incurred rent expenses of approximately $0.9 million from certain properties that are managed by Allied Pacific Holdings Investment Management, LLC. During the three months ended March 31, 2023, the Company incurred $0.9 million in rent expense from the same properties, but it was eliminated upon consolidation. These properties were previously consolidated by Astrana until they were spun off on December 26, 2023. The chief executive officer of the real estate business managing these properties is also a member of the Company’s board of directors.
As of March 31, 2024 and December 31, 2023, the Company’s operating right-of-use asset balance included $12.7 million and $14.1 million, respectively, and the Company’s operating lease liabilities included $13.2 million and $14.5 million, respectively, for certain properties that are managed by Allied Pacific Holdings Investment Management, LLC.
During the three months ended March 31, 2024 and 2023, the Company incurred approximately $0.6 million and $0.4 million in expenses payable to Third Way Health for call center services. One of Astrana’s officers is a board member of Third Way Health.
During the three months ended March 31, 2024 and 2023, the Company paid approximately $45,000 and $0.2 million, respectively, to Sunny Village Care Center for services as a provider. During the nine months ended September 30, 2023 and 2022, theThe Company paid approximately $1.0 million and $2.8 million, respectively. During the three months ended September 30, 2023 and 2022, Tag 6 recognized approximately $0.4 million and $0.1 million, respectively, in rental income fromhas provider contracts with Sunny Village Care Center. During the nine months ended September 30, 2023 and 2022, Tag 6 recognized approximately $0.9 million and $0.1 million, respectively, in rental income from Sunny Village Care Center. Tag 6 was consolidated by APC in August 2022. Sunny Village Care Center shares common ownership with certain ApolloMed officers andAstrana board members of ApolloMed and APC.
During the nine months ended September 30, 2023, ApolloMed paid $9.5 million to purchase ApolloMed’s stock from a board member. During the nine months ended September 30, 2022, APC paid $9.3 million to purchase ApolloMed’s stock from a board member.members.
During the three months ended September 30,March 31, 2023, and 2022, NMM incurred rent expense ofAstrana paid approximately $0.4$9.5 million and $0.4 million, respectively, to One MSO for an office lease. Duringpurchase Astrana’s stock from a board member. The Company did not make any similar purchases during the ninethree months ended September 30, 2023 and 2022, NMM incurred rent expense of approximately $1.1 million and $1.1 million, respectively. One MSO is accounted for under the equity method based on 50% equity ownership interest held by APC (see Note 5 — “Investments in Other Entities — Equity Method”).
37


March 31, 2024.
During the three and nine months ended September 30, 2023 AMGMarch 31, 2024, the Company incurred rent expenseexpenses of approximately $0.1 million$38,000 to First Commonwealth Property, LLC for an office lease. First Commonwealth Property, LLC shares common ownership with certain board members of APC and NMM.AHM.
The Company has agreements with Health Source MSO Inc., a California corporation (“HSMSO”), Aurion Corporation (“Aurion”), and AHMC for services provided to the Company. One of the Company’s board members is an officer of AHMC, HSMSO, and Aurion. Aurion is also partially owned by one of the Company’s board members. Revenue with AHMC and HSMSO consists of capitation, risk pool, and miscellaneous fees and expenses consistconsisting of claims expense,expenses, management fees, and consulting fees.
The following table sets forth revenue recognized and fees incurred related to AHMC, HSMSO, and Aurion for the three and nine months ended September 30,March 31, 2024 and 2023 and 2022 (in thousands):
Three months ended September 30, 2023Three months ended September 30, 2022
AHMCHSMSOAurionAHMCHSMSOAurion
Revenue$5,619 $326 $— $15,071 $74 $— 
Expenses6,445 (200)75 1,539 469 75 
Net$(826)$526 $(75)$13,532 $(395)$(75)
Nine Months Ended September 30, 2023Nine Months Ended September 30, 2022
AHMCHSMSOAurionAHMCHSMSOAurion
Three months ended March 31, 2024Three months ended March 31, 2024Three months ended March 31, 2023
AHMCAHMCHSMSOAurionAHMCHSMSOAurion
RevenueRevenue$37,337 $950 $— $43,361 $793 $— 
ExpensesExpenses18,505 35225 4,044 1,916 225 
NetNet$18,832 $915 $(225)$39,317 $(1,123)$(225)
The Company and AHMC have a risk-sharing agreement with certain AHMC hospitals to share the surplus and deficits of each of the hospital pools. Under this agreement, during the three months ended September 30,March 31, 2024 and 2023, and 2022, the Company has recognized risk pool revenuerevenues of $4.2$8.1 million and $13.6$13.0 million, respectfully. During the nine months ended September 30, 2023 and 2022, the Company has recognized risk pool revenue of $33.0 million and $38.9 million, respectfully.respectively. The Company has a risk pool receivable balance of $78.7$58.8 million and $58.7$54.0 million as of September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively.
30


APC Board Members
During the three months ended September 30,March 31, 2024 and 2023, and 2022, APCthe Company paid an aggregate of approximately $11.6$4.7 million and $14.2$9.4 million, respectively, to board members for provider services which included approximately $1.3$0.8 million and $5.8$0.9 million, respectively, to APCAstrana board members and officers who are also officers of APC. During the nine months ended September 30, 2023 and 2022, APC paid an aggregate of approximately $30.5 million and $35.3 million, respectively, to board members for provider services which included approximately $3.9 million and $11.0 million, respectively, to board members who are also officers of APC.
In addition, affiliates wholly owned by the Company’s officers, including Dr. Thomas Lam, ApolloMed’s Co-CEO and President,key personnel are reported in the accompanying condensed consolidated statements of operationsincome on a consolidated basis, together with the Company’s subsidiaries, and therefore, the Company does not separately disclose transactions between such affiliates and the Company’s subsidiaries as related-party transactions.
Intercompany Transactions
Because of corporate practice of medicine laws, the Company uses designated shareholder professional corporations, of which the sole shareholder is a member of the Company’s key personnel, to engage in certain transactions and make intercompany loans from time to time.
For equity method investments, and loans receivable from related parties, see Note 5 — “Investment in Other Entities — Equity Method” and Note 6 — “Loan Receivable and Loan Receivable — Related Parties,” respectively..
38



14.    Income Taxes
The Company uses the liability method of accounting for income taxes as set forth in ASC 740 Income Taxes. Under the liability method, deferred taxes are determined based on differences between the financial statement and tax bases of assets and liabilities using enacted tax rates.
On an interim basis, the Company estimates what its anticipated annual effective tax rate will be and records a quarterly income tax provision in accordance with the estimated annual rate, plus the tax effect of certain discrete items that arise during the quarter. As the fiscal year progresses, the Company refines its estimates based on actual events and financial results during the quarter. This process can result in significant changes to the Company’s estimated effective tax rate. When this occurs, the income tax provision is adjusted during the quarter in which the estimates are refined so that the year-to-date provision reflects the estimated annual effective tax rate. These changes, along with adjustments to the Company’s deferred taxes and related valuation allowance, may create fluctuations in the overall effective tax rate from quarter to quarter.
The Company’s effective income tax rate for the ninethree months ended September 30,March 31, 2024 and 2023, was 29.8% and 2022, was 34.8% and 38.8%35.7%, respectively. The tax rate for the ninethree months ended September 30, 2023,March 31, 2024, differed from the U.S. federal statutory rate primarily due to state income taxes tax on dividend distributions and income from flow-through entities.
As of September 30, 2023,March 31, 2024, the Company does not have any unrecognized tax benefits related to various federal and state income tax matters. The Company will recognize accrued interest and penalties related to unrecognized tax benefits in income tax expense.
The Company is subject to U.S. federal income tax as well as income tax in California. The Company and its subsidiaries’ state and federal income tax returns are open to audit under the statute of limitations for the years ended December 31, 2019 through December 31, 2022,2023, and for the years ended December 31, 20182020 through December 31, 2022,2023, respectively.

15.    Earnings Per Share
Basic earnings per share is calculated using the weighted average number of shares of the Company’s common stock issued and outstanding during a certain period, and is calculated by dividing net income attributable to ApolloMedAstrana by the weighted average number of shares of the Company’s common stock issued and outstanding during such period. Diluted earnings per share is calculated using the weighted average number of shares of common stock and potentially dilutive shares of common stock outstanding during the period, using the as-if converted method for secured convertible notes and preferred stock, and the treasury stock method for options and common stock warrants.
As of September 30, 2023March 31, 2024 and December 31, 2022,2023, APC held 10,299,259 and 10,299,2597,132,698 shares of ApolloMed’sAstrana’s common stock, respectively, which are treated as treasury shares for accounting purposes and not included in the number of shares of common stock outstanding used to calculate earnings per share.
31


For the three months ended September 30,March 31, 2024 and 2023, and 2022, restricted stock of 243,689118,142 and 192,804,136,932, respectively, were excluded from the computation of diluted weighted average common shares outstanding because the assumed proceeds, as calculated under the treasury stock method, resulted in these awards being antidilutive. For the nine months ended September 30, 2023 and 2022, restricted stock of 243,689 and 192,804 were excluded from the computation of diluted weighted average common shares outstanding for being antidilutive.
For the three and nine months ended September 30,March 31, 2024 and 2023, 925,558973,461 and 395,472 of contingently issuable shares were excluded from the computation of diluted weighted average common shares outstanding because these conditions were not achieved as of September 30, 2023. For the threeMarch 31, 2024 and nine months ended September 30, 2022, 290,045 of contingently issuable shares were excluded from the computation of diluted weighted average common shares outstanding because these conditions were not achieved as of September 30, 2022.
39


2023, respectively.
Below is a summary of the earnings per share computations:
Three Months Ended September 30,20232022
(Restated)
Three Months Ended March 31,Three Months Ended March 31,20242023
Earnings per share – basicEarnings per share – basic$0.47 $0.52 
Earnings per share – dilutedEarnings per share – diluted$0.47 $0.50 
Weighted average shares of common stock outstanding – basicWeighted average shares of common stock outstanding – basic46,547,502 44,946,725 
Weighted average shares of common stock outstanding – dilutedWeighted average shares of common stock outstanding – diluted46,920,607 46,152,536 
Nine Months Ended September 30,20232022
(Restated)
Earnings per share – basic$1.04 $1.09 
Earnings per share – diluted$1.03 $1.06 
Weighted average shares of common stock outstanding – basic46,527,350 44,795,295 
Weighted average shares of common stock outstanding – diluted46,881,567 45,993,001 

Below is a summary of the shares included in the diluted earnings per share computations:
Three Months Ended September 30,20232022
Weighted average shares of common stock outstanding – basic46,547,502 44,946,725 
Stock options253,767 457,992 
Warrants— 555,065 
Restricted stock awards88,450 192,754 
Contingently issuable shares30,888 — 
Weighted average shares of common stock outstanding – diluted46,920,607 46,152,536 
Nine Months Ended September 30,20232022
Weighted average shares of common stock outstanding – basic46,527,350 44,795,295 
Stock options254,399 455,166 
Warrants— 552,744 
Restricted stock awards89,409 189,796 
Contingently issuable shares10,409 — 
Weighted average shares of common stock outstanding – diluted46,881,567 45,993,001 
Three Months Ended March 31,20242023
Weighted average shares of common stock outstanding – basic47,260,351 46,555,406 
Stock options188,083 306,933 
Restricted stock225,128 48,191 
Contingently issuable shares25,975 44,157 
Weighted average shares of common stock outstanding – diluted47,699,537 46,954,687 

16.    Variable Interest Entities (VIEs)
The Company’s condensed consolidated financial statements include its subsidiaries and consolidated VIEs. A VIE is defined as a legal entity whose equity owners do not have sufficient equity at risk, or, as a group, the holders of the equity investment at risk lack any of the following three characteristics: decision-making rights, the obligation to absorb losses, or the right to receive the expected residual returns of the entity. The primary beneficiary is identified as the variable interest holder that has both the power to direct the activities of the VIE that most significantly affect the entity’s economic performance and the obligation to absorb expected losses or the right to receive benefits from the entity that could potentially be significant to the VIE.
Certain state laws prohibit a professional corporation that has more than one shareholder from being a shareholder in another professional corporation. As a result, the Company cannot directly own shares in other professional corporations. However, an exception to this regulation permits a professional corporation that has only one shareholder to own shares in another professional corporation. In reliance on this exception, the Company designated certain key personnel as the nominee shareholders of professional corporations that hold controlling and non-controlling ownership interests in several medical corporations. Via a Physician Shareholder Agreement with the nominee shareholder, the Company has the ability to designate another person to be the equity holder of the professional corporation. In addition, these entities are managed by the Company’s wholly owned MSOs via MSA. In accordance with relevant accounting guidance, the professional corporations and their consolidated medical corporations are consolidated by the Company in the accompanying condensed financial statements.
Due to corporate practice of medicine laws, the Company operates by maintaining long-term MSAs with its affiliated IPAs and medical groups, each of which is owned and operated by physicians only, and employs or contracts with additional physicians to provide medical services. AHM is a wholly owned subsidiary of the Company and has entered into MSAs with several affiliated IPAs, including APC. APC arranges for the delivery of healthcare services by contracting with physicians or professional medical corporations for primary care and specialty care services. The Company followsphysicians in the IPA are exclusively in control of, and responsible for, all aspects of the practice of medicine for enrolled patients. In accordance with relevant accounting guidance, APC has been determined to be a VIE of AHM, as AHM is its primary beneficiary with the ability, through majority representation on the consolidation of VIEs that requires companiesAPC Joint Planning Board and otherwise, to utilize a qualitative approach to determine whether it isdirect the primary beneficiary of a VIE. See Note 2 — “Basis of Presentation and Summary of Significant Accounting Policies — Variable Interest Entities” to the accompanying consolidated financial statements for information on how the Company determines VIEs and their treatment.activities (excluding clinical
4032


decisions) that most significantly affect APC’s economic performance. Therefore, APC and its wholly owned subsidiaries and VIEs are consolidated in the accompanying financial statements.
Astrana Medical and Astrana Care Partners Medical were formed in May 2019 and July 2021, respectively, as designated shareholder professional corporations. The Company’s Vice Chairman is the sole shareholder of Astrana Medical and Astrana Care Partners Medical. Via a Physician Shareholder Agreement, Astrana makes all the decisions on behalf of Astrana Medical and Astrana Care Partners Medical. Astrana has the obligation to absorb losses of, or the right to receive benefits from, Astrana Medical and Astrana Care Partners Medical. Therefore, Astrana Medical and Astrana Care Partners Medical are controlled by and consolidated by Astrana as the primary beneficiary of the VIEs.
On January 1, 2024, a 25% equity interest of Eleanor Leung M.D. was re-acquired by the Company. As a result, Astrana Care Partners Medical now owns 100% of Eleanor Leung M.D.
The following table includes assets that can only be used to settle the liabilities of APC and its consolidated entities andthe Company’s VIEs, including Alpha Care and Accountable Health Care, and to which the creditors of ApolloMedAstrana have no recourse, and liabilities to which the creditors of APC, including Alpha Care and Accountable Health Care,the Company’s VIEs have no recourse to the general credit of ApolloMed,Astrana, as the primary beneficiary of the VIEs. These assets and liabilities, with the exception of the investmentinvestments in a privately held entity that does not report net asset value per shareaffiliates and amounts due to, or from, affiliates, which are eliminated upon consolidation, with NMM, are included in the accompanying consolidated balance sheets (in thousands). The assets and liabilities of the Company’s other consolidated VIEs were not considered significant.
September 30,
2023
December 31,
2022
(Restated)
Assets
Current assets
Cash and cash equivalents$103,227 $97,669 
Investment in marketable securities522 4,543 
Receivables, net18,895 11,503 
Receivables, net – related party82,606 62,190 
Income taxes receivable— 8,580 
Other receivables748 1,236 
Prepaid expenses and other current assets6,848 9,289 
Loan receivable— 22 
Loan receivable – related party— 2,125 
Amount due from affiliates*— 30,340 
Total current assets212,846 227,497 
Non-current assets
Land, property, and equipment, net125,308 106,486 
Intangible assets, net47,212 53,964 
Goodwill110,182 111,539 
Income taxes receivable, non-current15,943 15,943 
Investment in affiliates*317,732 304,755 
Investments in other entities – equity method30,627 27,561 
Investment in privately held entities405 405 
Operating lease right-of-use assets6,336 6,503 
Other assets5,175 4,169 
Total non-current assets658,920 631,325 
Total assets$871,766 $858,822 
Current liabilities
Accounts payable and accrued expenses$24,362 $23,632 
Fiduciary accounts payable6,251 7,853 
Medical liabilities40,921 48,100 
Income taxes payable18,927 — 
Dividends payable638 638 
Amount due to affiliates*16,261 — 
Current portion of long-term debt991 619 
Finance lease liabilities655 594 
Operating lease liabilities1,562 1,800 

March 31,
2024
December 31,
2023
Assets
Current assets
Cash and cash equivalents$212,134 $184,078 
Investment in marketable securities50 — 
Receivables, net47,169 21,120 
Receivables, net – related party61,870 58,707 
Income taxes receivable— 1,600 
Other receivables997 454 
Prepaid expenses and other current assets11,891 9,991 
Total current assets334,111 275,950 
Non-current assets
Land, property and equipment, net5,084 5,306 
Intangible assets, net85,058 60,906 
Goodwill236,961 140,157 
Income taxes receivable, non-current15,943 15,943 
Investments in other entities – equity method12,560 12,114 
Investment in affiliates*299,502 273,182 
Investment in a privately held entity405 405 
Restricted cash40 40 
Operating lease right-of-use assets26,082 28,796 
Other assets1,214 1,149 
Total non-current assets682,849537,998
Total assets$1,016,960 $813,948 
Current liabilities
Accounts payable and accrued expenses$44,058 $32,707 
4133


March 31,
2024
March 31,
2024
December 31,
2023
September 30,
2023
December 31,
2022
Fiduciary accounts payable
Fiduciary accounts payable
Fiduciary accounts payable
Medical liabilities
Dividend payable
Income tax payable
Finance lease liabilities
Operating lease liabilities
Current portion of long-term debt
Amount due to affiliates*
Other liabilities
(Restated)
Total current liabilities
Total current liabilities
Total current liabilitiesTotal current liabilities110,568 83,236 
Non-current liabilitiesNon-current liabilities
Long-term debt, net of current portion and deferred financing costs28,764 26,645 
Deferred tax liability1,948 4,591 
Non-current liabilities
Non-current liabilities
Finance lease liabilities, net of current portion
Finance lease liabilities, net of current portion
Finance lease liabilities, net of current portionFinance lease liabilities, net of current portion1,194 1,275 
Operating lease liabilities, net of current portionOperating lease liabilities, net of current portion7,397 7,484 
Deferred tax liability
Deferred tax liability
Deferred tax liability
Other long-term liabilitiesOther long-term liabilities8,745 8,542 
Total non-current liabilitiesTotal non-current liabilities48,048 48,537 
Total non-current liabilities
Total non-current liabilities35,94737,222
Total liabilitiesTotal liabilities$158,616 $131,773 
Total liabilities
Total liabilities
*Investment in affiliates includes APC’sthe Company’s VIEs’ investment in ApolloMed,Astrana, which is reflected as treasury shares and eliminated upon consolidation. AmountAmounts due to, or from, affiliates are receivables with ApolloMed’s subsidiaries and consolidated VIEs. Amount due to affiliates are payables with ApolloMed’s subsidiaries and consolidated VIEs.Astrana’s subsidiaries. As a result, these balances are eliminated upon consolidation and are not reflected on ApolloMed’sAstrana’s condensed consolidated balance sheets as of September 30, 2023March 31, 2024, and December 31, 2022.2023.
42



17.    Leases
The Company has operating and finance leases for corporate offices, physicians’ offices, and certain equipment. These leases have remaining lease terms of four months to fifteenseventeen years. Some of the leases may include options to extend the lease terms for up to ten years, and some of the leases may include options to terminate the leases within one year. As of September 30, 2023March 31, 2024, and December 31, 2022,2023, assets recorded under finance leases were $1.8$1.7 million and $1.8$1.7 million, respectively, and accumulated depreciation associated with finance leases were $1.5was $1.8 million and $1.0$1.6 million, respectively.
Also, the Company rents or subleases certain real estate to third parties, which are accounted for as operating leases.
Leases with an initial term of 12 months or less are not recorded on the balance sheets.
34


The components of lease expense were as follows (in(dollars in thousands):
Three Months Ended September 30,
20232022
Operating lease cost$2,187 $1,655 
Finance lease cost
Amortization of lease expense202 138 
Interest on lease liabilities35 17 
Sublease income(307)(132)
Total lease cost, net$2,117 $1,678 
Nine Months Ended September 30,
20232022
Operating lease cost$5,570 $4,780 
Finance lease cost
Amortization of lease expense505 422 
Interest on lease liabilities80 54 
Sublease income(806)(464)
Total lease cost, net$5,349 $4,792 
Three Months Ended March 31,
20242023
Operating lease cost$3,159 $1,751 
Finance lease cost
Amortization of lease expense179 154 
Interest on lease liabilities24 22 
Sublease income(226)(248)
Total lease cost, net$3,136 $1,679 
4335


Other information related to leases was as follows (in thousands):
Three Months Ended
September 30,
20232022
Supplemental Cash Flow Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases$2,016 $1,712 
Operating cash flows from finance leases202 17 
Financing cash flows from finance leases35 138 
Nine Months Ended September 30,
20232022
 
Supplemental Cash Flow Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases$5,636 $4,758 
Operating cash flows from finance leases505 54 
Financing cash flows from finance leases80 422 
Nine Months Ended September 30,
20232022
Weighted Average Remaining Lease Term
Operating leases6.84 years6.37 years
Finance leases3.18 years2.91 years
Weighted Average Discount Rate
Operating leases5.75 %4.92 %
Finance leases5.19 %4.33 %
44


Three Months Ended
March 31,
20242023
Supplemental Cash Flow Information
Cash paid for amounts included in the measurement of lease liabilities:
Operating cash flows from operating leases$2,837 $1,742 
Operating cash flows from finance leases24 22 
Financing cash flows from finance leases179 154 
Three Months Ended
March 31,
20242023
Weighted Average Remaining Lease Term
Operating leases8.39 years6.64 years
Finance leases2.96 years3.22 years
Weighted Average Discount Rate
Operating leases6.15 %5.63 %
Finance leases5.53 %4.95 %
The following are future minimum lease payments under non-cancellable leases for the years ending December 31 (in thousands) below:
Operating LeasesFinance Leases
2023 (excluding the nine months ended September 30, 2023)$1,237 $194 
20244,734 719 
Operating LeasesOperating LeasesFinance Leases
2024 (excluding the three months ended March 31, 2024)
202520254,503 556 
202620264,255 302 
202720273,890 243 
2028
ThereafterThereafter11,840 
Total future minimum lease payments
Total future minimum lease payments
Total future minimum lease paymentsTotal future minimum lease payments30,459 2,021 
Less: imputed interestLess: imputed interest5,925 171 
Total lease liabilitiesTotal lease liabilities24,534 1,850 
Less: current portionLess: current portion3,528 655 
Long-term lease liabilitiesLong-term lease liabilities$21,006 $1,195 

36



18.    Segments
The Company determined its operating segments in accordance with ASC 280, “Segment Reporting” (“ASC 280”). The Company currently has three reportable segments consisting of: 1) Care Partners; 2) Care Delivery; and 3) Care Enablement (See Note 1 – Description of Business). The Company’s reportable segments changed from one to three in the first quarter of 2023 as a result of certain changes to the information regularly provided to the Company’s chief operating decision makers (“CODMs”) when reviewing the Company’s performance as well as an effort to provide additional transparency to investors and other financial statement users which the Company believes will assist in the evaluation of changes in the operating results of the Company’s segments separate from non-operational factors that affect net income, thus providing insight into both operations and other factors impacting reported results.
The Company evaluates the performance of its operating segments based on segment revenue growth as well as operating income. Management uses revenue growth and total segment operating income as a measure of the performance of operating businesses separate from non-operating factors. The Company’s operations are based in the United States. All revenues of the Company are derived from the United States. The Company’s segments are not evaluated using asset information.
The Company’s Care Partners segment is focused on building and managing high-quality and high-performance provider networks by partnering with, empowering, and investing in strong provider partners with a shared vision for coordinated care delivery. Under relevant accounting guidance, while the Company’s IPAs and ACO are two operating segments, they share similar economic characteristics and meet other criteria which permits the Company to aggregate them into a single reportable segment, which the Company has done. Revenue for this segment is primarily comprised of capitation and risk pool settlements and incentives.
The Company’s Care Delivery segment is a patient-centric, data-driven care delivery organization focused on delivering high-quality and accessible care to all patients. The care delivery organization includes primary care, multi-specialty care, and ancillary care services. Revenue is primarily earned based on fee-for-service reimbursements, capitation, and performance-based incentives.
The Company’s Care Enablement segment is an integrated, end-to-end clinical and administrative platform powered by the Company’s proprietary technology suite, which provides operational, clinical, financial, technology, management, and strategic services to enable success in the delivering of high-quality, value-based care for providers and payers. Revenue for this segment is primarily comprised of management and software fees, charged as a percentage of gross revenue or on a per-member-per-month basis.
45


Other is not a reportable segment and primarily consists of real estate operations and other entities that are individually immaterial. Revenue is primarily comprised of equipment sales and real estate revenue is presented in other income.
In the normal course of business, our reportable segments enter into transactions with each other. While intersegment transactions are treated like third-party transactions to determine segment performance, the revenues recognized by a segment and expenses incurred by the counterparty are eliminated in consolidation and do not affect consolidated results.
Corporate costs are unallocated and primarily include corporate initiatives, corporate infrastructure costs and corporate shared costs, such as finance, human resources, legal, and executives.
Certain amounts disclosed in prior period have been recast to conform to the current period presentation. Specifically, reclassifications were made between cost of services and general and administrative expenses in the accompanying segment table for the three months ended March 31, 2023. The following table presents information about our segments and prior periods have been recast to conform to the current presentation (in thousands):
Three Months Ended September 30, 2023
Care PartnersCare DeliveryCare EnablementOtherIntersegment EliminationCorporate CostsConsolidated Total
Third Party$320,885 $16,737 $10,306 $245 $— $— $348,173 
Intersegment5,614 12,524 26,604 49 (44,791)— — 
Total revenues326,499 29,261 36,910 294 (44,791)— 348,173 
Cost of services279,769 25,647 13,658 76 (43,775)— 275,375 
General and administrative(1)
6,390 4,649 16,804 875 (2,086)7,083 33,715 
Total expenses286,159 30,296 30,462 951 (45,861)7,083 309,090 
Income (loss) from operations$40,340 $(1,035)$6,448 $(657)$1,070 (2)$(7,083)$39,083 
Three Months Ended September 30, 2022
Care PartnersCare DeliveryCare EnablementOtherIntersegment EliminationCorporate CostsConsolidated Total
Third Party$293,586 $12,873 $10,281 $261 $— $— $317,001 
Intersegment13 11,955 20,024 52 (32,044)— — 
Total revenues293,599 24,828 30,305 313 (32,044)— 317,001 
Cost of services241,824 18,293 12,677 56 (32,082)— 240,768 
General and administrative(1)
5,478 3,384 12,539 667 (839)4,913 26,142 
Total expenses247,302 21,677 25,216 723 (32,921)4,913 266,910 
Income (loss) from operations$46,297 $3,151 $5,089 $(410)$877 (2)$(4,913)$50,091 

46


Nine Months Ended September 30, 2023
Care PartnersCare DeliveryCare EnablementOtherIntersegment EliminationCorporate CostsConsolidated Total
Third Party$957,297 $42,603 $33,164 $561 $— $— $1,033,625 
Three Months Ended March 31, 2024Three Months Ended March 31, 2024
Care PartnersCare PartnersCare DeliveryCare EnablementOtherIntersegment EliminationCorporate CostsConsolidated Total
Third-Party
IntersegmentIntersegment9,100 38,759 69,287 131 (117,277)— — 
Total revenuesTotal revenues966,397 81,362 102,451 692 (117,277)— 1,033,625 
Cost of servicesCost of services857,966 69,533 44,441 209 (114,501)— 857,648 
General and administrative(1)
17,942 13,261 38,181 2,459 (6,053)21,704 87,494 
Total expenses875,908 82,794 82,622 2,668 (120,554)21,704 945,142 
Income from operations$90,489 $(1,432)$19,829 $(1,976)$3,277 (2)$(21,704)$88,483 
Nine Months Ended September 30, 2022
Care PartnersCare DeliveryCare EnablementOtherIntersegment EliminationCorporate CostsConsolidated Total
Third Party$782,148 $36,024 $31,192 $591 $— $— $849,955 
Intersegment40 32,482 58,061 84 (90,667)— — 
Total revenues782,188 68,506 89,253 675 (90,667)— 849,955 
Cost of services
Cost of servicesCost of services694,119 51,620 37,115 181 (91,469)— 691,566 
General and administrative(1)
General and administrative(1)
16,416 9,259 28,380 1,888 (2,354)13,115 66,704 
Total expensesTotal expenses710,535 60,879 65,495 2,069 (93,823)13,115 758,270 
Income (loss) from operationsIncome (loss) from operations$71,653 $7,627 $23,758 $(1,394)$3,156 (2)$(13,115)$91,685 
Income (loss) from operations
Income (loss) from operations
Three Months Ended March 31, 2023
Three Months Ended March 31, 2023
Three Months Ended March 31, 2023
Care PartnersCare PartnersCare DeliveryCare EnablementOtherIntersegment EliminationCorporate CostsConsolidated Total
Third-Party
Intersegment
Total revenues
Cost of services
Cost of services
Cost of services
General and administrative(1)
Total expenses
Income (loss) from operations
Income (loss) from operations
Income (loss) from operations
(1) Balance includes general and administrative expenses and depreciation and amortization.
(2) Income from operations for the intersegment elimination represents rental income from segments renting from other segments. Rental income is presented within other income which is not presented in the table.
37



19. Fair Value Measurements of Financial Instruments
The Company’s financial instruments consist of cash and cash equivalents, fiduciary cash, investment in marketable securities, receivables, loans receivable, accounts payable, certain accrued expenses, finance lease obligations, and long-term debt. The carrying values of the financial instruments classified as current in the accompanying consolidated balance sheets are considered to be at their fair values, due to the short maturity of these instruments. The carrying amounts of finance lease obligations and long-term debt approximate fair value as they bear interest at rates that approximate current market rates for debt with similar maturities and credit quality.
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) 820, Fair Value Measurement (“ASC 820”), applies to all financial assets and financial liabilities that are measured and reported on a fair value basis and requires disclosure that establishes a framework for measuring fair value and expands disclosure about fair value measurements. ASC 820 establishes a fair value hierarchy for disclosure of the inputs to valuations used to measure fair value.
There have been no changes in Level 1, Level 2, or Level 3 classification and no changes in valuation techniques for the nine months ended September 30, 2023. This hierarchy prioritizes the inputs into three broad levels as follows:
47


Level 1 — Inputs are unadjusted quoted prices in active markets for identical assets or liabilities that can be accessed at the measurement date.
Level 2 — Inputs include quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (i.e., interest rates and yield curves), and inputs that are derived principally from or corroborated by observable market data by correlation or other means (market corroborated inputs).
Level 3 — Unobservable inputs that reflect assumptions about what market participants would use in pricing the asset or liability. These inputs would be based on the best information available, including the Company’s own data.
The carrying amounts and fair values of the Company’s financial instruments as of September 30, 2023,March 31, 2024, are presented below (in thousands):
Fair Value Measurements
Level 1Level 2Level 3Total
Assets
Money market accounts*$30,313 $— $— $30,313 
Marketable securities – certificates of deposit2,125 — — 2,125 
Marketable securities – equity securities896 — — 896 
Interest rate swaps— 4,187 — 4,187 
Interest rate collar— 1,328 — 1,328 
Total assets$33,334 $5,515 $— $38,849 
Liabilities
AAMG contingent consideration$— $— $5,235 $5,235 
VOMG contingent consideration— — 17 17 
DMG remaining equity interest purchase— — 8,542 8,542 
Sun Labs remaining equity interest purchase— — 8,121 8,121 
Total liabilities$— $— $21,915 $21,915 

48


Fair Value Measurements
Level 1Level 2Level 3Total
Assets
Money market accounts*$31,804 $— $— $31,804 
Marketable securities – certificates of deposit2,258 — — 2,258 
Marketable securities – equity securities232 — — 232 
Interest rate collar— 438 — 438 
Total assets$34,294 $438 $— $34,732 
Liabilities
AAMG contingent consideration$— $— $7,407 $7,407 
VOMG contingent consideration— — 17 17 
DMG remaining equity interest purchase— — 8,542 8,542 
Sun Labs remaining equity interest purchase— — 7,278 7,278 
ADSC contingent considerations— — 3,632 3,632 
CFC contingent considerations— — 7,767 7,767 
PCCCV contingent considerations— — 2,265 2,265 
Total liabilities$— $— $36,908 $36,908 
*    Included in cash and cash equivalents

The carrying amounts and fair values of the Company’s financial instruments as of December 31, 2022,2023, are presented below (in thousands):
Fair Value Measurements
Level 1Level 2Level 3Total
Fair Value Measurements
Level 1
Level 1
Level 1Level 2Level 3Total
AssetsAssets
Money market accounts*Money market accounts*$135,235 $— $— $135,235 
Money market accounts*
Money market accounts*
Marketable securities – certificates of deposit
Marketable securities – equity securitiesMarketable securities – equity securities5,567 — — 5,567 
Contingent equity securities— — 1,900 1,900 
Interest rate swaps— 3,164 — 3,164 
Total assetsTotal assets$140,802 $3,164 $1,900 $145,866 
LiabilitiesLiabilities
APCMG contingent consideration$— $— $1,000 $1,000 
Liabilities
Liabilities
AAMG contingent consideration
AAMG contingent consideration
AAMG contingent considerationAAMG contingent consideration— — 5,851 5,851 
VOMG contingent considerationVOMG contingent consideration— — 17 17 
DMG remaining equity interest purchaseDMG remaining equity interest purchase— — 8,542 8,542 
Sun Labs remaining equity interest purchaseSun Labs remaining equity interest purchase— — 5,849 5,849 
Interest rate collar
Total liabilitiesTotal liabilities$— $— $21,259 $21,259 
*    Included in cash and cash equivalents
38


The change in the fair value of Level 3 liabilities for the ninethree months ended September 30, 2023March 31, 2024, was as follows (in thousands):
Amount
Balance at January 1, 20232024$21,25921,836 
Unrealized loss recognized from changeAdditions13,161 
Change in fair value of existing Level 3 liabilities*liabilities1,6561,911 
APCMG contingent consideration paid(1,000)
Balance at September 30, 2023March 31, 2024$21,91536,908 
* The change in the fair value of existing Level 3 liabilities is presented in unrealized loss on investments in the accompanying consolidated statement of income.
Investments in Marketable Securities
Investments in marketable securities consist of equity securities and certificates of deposit with various financial institutions. The appropriate classification of investments is determined at the time of purchase, and such designation is reevaluated at each balance sheet date.
Certificates of deposit are reported at par value, plus accrued interest, with maturity dates greater than ninety days. As of September 30, 2023March 31, 2024, and December 31, 2022,2023, certificates of deposit amounted to approximately $2.1$2.3 million and $0,$2.2 million, respectively. Investments in certificates of deposit are classified as Level 1 investments in the fair value hierarchy.
Equity securities are reported at fair value. These securities are classified as Level 1 in the valuation hierarchy, where quoted market prices from reputable third-party brokers are available in an active market and unadjusted.
49


Equity securities held by the Company are primarily comprised of common stock of a payer partner that completed its initial public offering (“IPO”) in June 2021 and Nutex Health Inc. (formerly known as Clinigence Holdings, Inc.) (“Nutex”). In May 2022, the Company exercised warrants from Nutex and subsequently recognized the shares within investments in marketable securities in the accompanying consolidated balance sheet. In March 2023, the contingent equity securities were settled and the Company received additional Nutex common stock. The additional common stock received from the contingent equity securities is included in investments in marketable securities in the accompanying consolidated balance sheets.
As of September 30, 2023March 31, 2024, and December 31, 2022,2023, the equity securities were approximately $0.9$0.2 million and $5.6$0.3 million, respectively, in the accompanying condensed consolidated balance sheets. Gains and losses recognized on equity securities sold are recognized in the accompanying condensed consolidated statements of income underas other income. The components comprising total gains and losses on equity securities are as follows (in thousands) for the periods listed below:
Three Months Ended
March 31,
Three Months Ended
March 31,
202420242023
Three Months Ended
September 30,
Nine Months Ended
September 30,
2023202220232022
Total losses recognized on equity securities
Total losses recognized on equity securities
Total losses recognized on equity securities Total losses recognized on equity securities$(870)$(6,251)$(6,571)$(21,138)
Gains recognized on equity securities sold Gains recognized on equity securities sold— — — 2,272 
Unrealized losses recognized on equity securities held at end of period Unrealized losses recognized on equity securities held at end of period$(870)$(6,251)$(6,571)$(18,866)
Derivative Financial Instruments
Interest Rate Swap and Collar Agreements
The CompanyCompany’s collar agreement is exposeddesigned to limit the interest rate risk on its floating-rate debt. The Company has entered into interest rate swap and collar agreements to effectively convert its floating-rate debt to a fixed-rate basis or to a rate withinassociated with the agreed-upon range.Company’s Revolver Loan. The principal objective of these contractsthe collar agreement is to eliminate or reduce the variability of the cash flows in interest payments associated with the Company’s floating-rate debt, thus reducing the impact of interest rate changes on future interest payment cash flows. Refer to Note 9 - “Credit Facility, Bank Loans, and Lines of Credit”Credit,” for further information on our debt. Interest rate swap and collar agreements are not designated as hedging instruments. Changes in the fair value on these contracts are recognized as unrealized gain or loss on investments in the accompanying consolidated statements of income and reflected in the accompanying consolidated statements of cash flows as unrealized gain or loss on interest rate swaps.
The estimated fair value of the interest rate swap was determined using Level 2 inputs. As of September 30, 2023 and December 31, 2022, the fair value of the interest rate swap was $4.2 million and $3.2 million, respectively, and was presented within other assets in the accompanying consolidated balance sheets.
The Company’s collar agreement is designed to limit the interest rate risk associated with the Company’s Revolver Loan.debt. Under the terms of the agreement, the ceiling is 5.0% and the floor is 2.34%. The collar agreement is not designated as a hedging instrument. Changes in the fair value of this contract are recognized as unrealized gain or loss on investments in the accompanying condensed consolidated statements of income and reflected in the accompanying condensed consolidated statements of cash flows as unrealized loss on investments. The estimated fair value of the collar was determined using Level 2. As of September 30,March 31, 2024 and December 31, 2023, the fair value of the collar was $1.3 million.
50


Contingent Equity Securities
In addition to the common stock$0.4 million and warrants purchased under the stock purchase agreement between ApolloMed$0.3 million, and Nutex, ApolloMed was entitled to additional common stock if Nutex did not pay NMM management fees exceeding a threshold by the end of December 31, 2022. The contingent equity securities were considered to be derivatives but were not designated as hedging instruments. Changes in the fair value of these contracts are recognized as unrealized gain or loss on investmentspresented within other assets and other long-term liabilities, respectively, in the accompanying condensed consolidated statements of income andbalance sheets. For the accompanying consolidated statements of cash flows. The Company determined the fair value of the contingent equity security using a probability-weighted model, which includes significant unobservable inputs (Level 3). Specifically,three months ended March 31, 2024, the Company considered various scenariosrecognized unrealized gains of recognizing management fees and assigned probabilities to each such scenario in determining fair value. Based on the outcome, the metric was not achieved and the Company received additional common stock during the nine months ended September 30, 2023. As of September 30, 2023, the common stock from the contingent equity securities is recognized within investments in marketable securities in the accompanying consolidated balance sheet. As of December 31, 2022, the contingent equity securities were valued at $1.9 million, and were presented within prepaid and other current assets in the accompanying consolidated balance sheets.$0.7 million.
Remaining equity interest purchase
TheIn 2021, the Company hasentered into a financing obligation to purchase the remaining equity interest in DMGDiagnostic Medical Group of Southern California (“DMG”) and Sun LabsClinical Laboratories (“Sun Labs”) within three years from the date the Company consolidated DMG and Sun Labs. The purchase of the remaining DMG equity value is considered a financing obligation with a carrying value of $8.5 million as of September 30, 2023March 31, 2024 and December 31, 2022.2023. Changes in the fair value of the remaining equity purchase are presented in unrealized gain and loss on investments in the accompanying condensed consolidated statements of income. The purchase of the remaining Sun Labs equity value is considered a financing obligation with a carrying value of $8.1$7.3 million and $5.8$7.8 million as of September 30, 2023March 31, 2024 and December 31, 2022,2023, respectively. For the ninethree months ended September 30,March 31, 2024, and 2023, the Company recognized an unrealized gain of $0.5 million and unrealized loss of $1.4 million, respectively, due to the change in the fair value of Sun Labs equity value obligation was $2.3 million and is presented in unrealized loss on investments in the accompanying consolidated statement of income.obligation. As the financing obligations
39


are embedded in the non-controlling interest, the non-controlling interests are recognized in other long-term liabilities in the accompanying condensed consolidated balance sheets.
Contingent considerations
VOMG
Upon consolidating VOMG as a VIE, the purchase price consisted of cash funded upon the close of transaction and additional cash considerationAll American Medical Group (“VOMG contingent consideration”AAMG”) contingent on VOMG meeting financial metrics for fiscal years 2023 and 2024. The Company determined the fair value of the contingent consideration using a probability-weighted model that includes significant unobservable inputs (Level 3). The contingent consideration is included within other long-term liabilities in the accompanying consolidated balance sheets.
AAMG
Upon acquiring 100% of the equity interest in AAMG, the purchase price consisted of cash funded upon close of the transaction and additional consideration (“AAMG contingent consideration”) and stock consideration (“AAMG stock contingent consideration”) contingent on AAMG meeting revenue and capitated member metrics for fiscal years 2023 (“2023 metric”) and 2024.2024 (“2024 metric”). If the contingent considerations are met, the settlement will be paid in the Company’s common stock. The total amount of stock that can be issued for the 2023 and 2024 metrics is 157,048 and 184,361, respectively. The Company determined the fair value of the contingent considerations using a probability-weighted model that includes significant unobservable inputs (Level 3). Specifically, the Company considered various scenarios of revenue and assigned probabilities to each such scenario in determining fair value. The
As of March 31, 2024 and December 31, 2023, the AAMG contingent consideration for the 2023 metric was valued at $5.2$3.5 million and $5.9$2.6 million, as of September 30, 2023 and December 31, 2022, respectively, and was included within other liabilities in the accompanying condensed consolidated balance sheets. The 2023 metric was met, but remains in other liabilities until the shares are issued.
The AAMG contingent consideration for the 2024 metric was valued at $3.9 million and $2.9 million as of March 31, 2024 and December 31, 2023, respectively, and was included in other liabilities and other long-term liabilities in the accompanying condensed consolidated balance sheets.sheets, respectively. Changes in the AAMG contingent consideration are presented in general and administrative expenses in the accompanying condensed consolidated statements of income. The AAMG stock contingent consideration for 2023 and 2024 metric was valued at $5.6 million as of September 30, 2023March 31, 2024 and December 31, 20222023 and is included in additional paid-in capital in the accompanying condensed consolidated balance sheets.
ADSC
Upon acquiring 95% of the equity interest of Advanced Diagnostic and Surgical Center in 2024, the total consideration of the acquisition included contingent considerations. The contingent considerations will be settled in cash contingent on ADSC achieving revenue and EBITDA metrics for fiscal years 2023 (“ADSC 2023 Metric”) and 2024 (“ADSC 2024 Metric”) (collectively, “ADSC contingent considerations”). The Company determined the fair value of the contingent consideration using a probability-weighted model that includes significant unobservable inputs (Level 3). Specifically, the Company considered various scenarios of revenue and assigned probabilities to each such scenario in determining fair value. As of March 31, 2024, the ADSC 2023 Metric and the 2024 Metric were valued at $2.0 million and $1.6 million, respectively and were included in other liabilities in the accompanying condensed consolidated balance sheets. Changes in the ADSC contingent considerations are presented in general and administrative expenses in the accompanying condensed consolidated statements of income.
CFC
Upon acquiring certain assets of CFC in 2024, the total consideration of the acquisition included contingent considerations. The contingent considerations will be settled in cash contingent upon CFC maintaining or exceeding the target member month amount for the first, second and third measurement period (“CFC contingent considerations”). The contingent liability will be paid after achieving the metric in each measurement period. The Company will pay $5.0 million for each metric achieved for each measurement period or a total of $15.0 million. In the event that the CFC first and/or second contingent considerations are not achieved during the first and/or the second measurement period, if the metric is met within the second and/or third measurement period, there is a catch-up payment that shall be paid concurrently with the payments of the CFC second contingent consideration and/or CFC third contingent consideration. The Company determined the fair value of the contingent consideration using a probability-weighted model that includes significant unobservable inputs (Level 3). Specifically, the Company considered various scenarios of revenue and assigned probabilities to each such scenario in determining fair value. As of March 31, 2024, the first, second, and third metric were valued at $3.1 million, $2.8 million and $1.9 million, respectively, and were all included in other long-term liabilities in the accompanying condensed consolidated balance sheets. Changes in the CFC contingent considerations are presented in general and administrative expenses in the accompanying condensed consolidated statements of income.
51
40


PCCCV
Upon acquiring certain assets of PCCCV in 2024, the total consideration of the acquisition included contingent considerations. The contingent considerations will be settled in cash contingent upon PCCCV meeting certain metrics related to financial ratios and member months for the first and second measurement periods (“PCCCV contingent considerations”). The Company determined the fair value of the contingent considerations using a probability-weighted model that includes significant unobservable inputs (Level 3). Specifically, the Company considered various scenarios of revenue and assigned probabilities to each such scenario in determining fair value. As of March 31, 2024, the value of the contingent consideration was valued at $2.3 million. Changes in the PCCCV contingent considerations are presented in general and administrative expenses in the accompanying condensed consolidated statements of income.

20.    Subsequent Events
Truist Amended Credit AgreementI Health Promissory Note Payable
On November 3, 2023,April 1, 2024, the Company entered intoreceived $8.3 million as a Third Amendmentpromissory note with a maturity date of March 31, 2027. I Health may accelerate the maturity date if the Company does not exercise the call options (see Note 5 — “Investments in Other Entities - Equity Method”) The promissory note has an interest rate of 4.30% per annum on the principal amount. Accrued interest is payable on each anniversary of the promissory note payable. I Health is accounted for under the equity method based on the 25% equity ownership interest held by the Company (see Note 5 — “Investments in Other Entities - Equity Method”).
Elimination of Series A Convertible Preferred Stock and Series B Convertible Preferred Stock
On April 24, 2024, the Company filed a Certificate of Elimination to its Restated Certificate of Incorporation with the Secretary of State of the State of Delaware, eliminating from the Certificate of Incorporation all matters set forth in the Amended and Restated Credit Agreement and Incremental Agreement (the “Credit Agreement Amendment”)Certificate of Designation with the banks and other financial institutions party thereto and Truist Bank, as administrative agent (the “Administrative Agent”), which amended the Amended Credit Agreement.
The Credit Agreement Amendment provided a new term loanrespect to the Company in an aggregate amount of up to $300.0 million, with $180.0 million funded at the closing of the Credit Agreement Amendment,Company’s Series A Convertible Preferred Stock and $120.0 million available to be drawn by the Company as delayed draw loans during the six months subsequent to the closing of the Credit Agreement Amendment (collectively, the “New Term Loan”). The New Term Loan matures on November 3, 2028 (or such earlier date on which it is terminated in accordance with the provisions of the Amended Credit Agreement)Series B Convertible Preferred Stock and amortizes quarterly at 5% per annum forreturning each of the first two years, 7.5% per annum for years threeSeries A Preferred Stock and four,Series B Preferred Stock to the status of authorized and 10% per annum for year five. Proceedsunissued shares of the New Term Loan will be used to refinance outstanding revolving loans under the Amended Credit Agreement and for certain permitted acquisitions and share repurchases. As of November 9, 2023, the Company made drawdowns of $280.0 million, of which $180.0 million was used to pay the outstanding amount borrowed on the revolving line of credit.
The Company will pay a quarterly ticking fee on the delayed draw portion of the New Term Loan in an amount equal to 0.375% per annum multiplied by the average daily unused portion of delayed draw maximum amount. The New Term Loan will be secured by substantially all assetspreferred stock of the Company, and subsidiaries of the Company that are not designatedwithout designation as immaterial subsidiaries.
The New Term Loan bears interest at an annual rate equal to either, at the Company’s option, (a) the Term SOFR Reference Rate (as defined in the Credit Agreement Amendment), adjusted for any Term SOFR Adjustment (as defined in the Credit Agreement Amendment), plus a spread from 1.50% to 2.75%, as determined on a quarterly basis based on the Company’s leverage ratio, or (b) a base rate, plus a spread of 0.50% to 1.75%, as determined on a quarterly basis based on the Company’s leverage ratio.
The Credit Agreement Amendment also revised certain negative covenants in the Credit Agreement, providing the Company with additional baskets and increased flexibility with respect to restrictions on indebtedness, liens, investments, acquisitions and restricted payments. The Credit Agreement Amendment also updates to the definition of Consolidated EBITDA to include additional addbacks and to clarify certain components of the calculation thereof.
The Credit Agreement Amendment did not change the amount of the revolving line of credit under the Amended Credit Agreement (which remained at $400.0 million), the maturity date of the revolving line of credit (which remained June 16, 2026), or the rate of interest paid on the revolving line of credit (which remained subject to a spread based on the Company’s leverage ratio).
Share Repurchase
On November 6, 2023, the Company entered into a stock repurchase agreement with APC, pursuant to which the Company agreed to repurchase approximately $100 million of the Company’s common stock from APC. The Company intends to finance the share repurchase with borrowings under the Credit Agreement Amendment. APC is a consolidated affiliate of the Company of which Dr. Thomas Lam, the Company’s Co-Chief Executive Officer and President and a director, is the Chief Executive Officer and Chief Financial Officer and a director and stockholder; Dr. Kenneth Sim, the Company’s Executive Chairman, is Chairman and a director and stockholder; and Dr. Albert Young, the Company’s Chief Administrative Officer, is Senor Executive Vice President and a stockholder.
52


Community Family Care Medical Group IPA
On November 7, 2023, the Company and certain affiliates entered into an Asset and Equity Purchase Agreement with Community Family Care Medical Group IPA, Inc. (“CFC”), Advanced Health Management Systems, L.P. (“AHMS”) and the other parties thereto (the “CFC/AHMS Purchase Agreement”). Under the terms of the CFC/AHMS Purchase Agreement, subject to satisfaction of customary conditions: (i) certain affiliates of the Company will purchase all of the outstanding general and limited partnership interests of AHMS for an aggregate purchase price of $52 million, subject to customary adjustments, and (ii) an affiliate will purchase substantially all the assets of CFC for an aggregate purchase price of $113.8 million (consisting of $93.8 million in cash and 631,712 shares of common stock of the Company), subject to customary adjustments, plus the assumption of certain identified liabilities of CFC plus earnout payments in an aggregate amount of up to $15 million. The Company intends to finance these transactions with cash on hand, the Company’s stock, and borrowings under the Amended Credit Agreement. The CFC/AHMS Purchase Agreement includes customary representations, warranties, covenants, conditions and other agreements. The obligations of the parties to complete the transactions are subject to the satisfaction, or waiver, of customary closing conditions, including receipt of applicable regulatory approvals. It is currently anticipated that the purchase of the assets of CFC and the purchase of the outstanding partnership interests of AMHS will occur in two separate closings, both of which are currently expected to occur during the first calendar quarter of 2024. CFC is an independent medical practice association that has entered into agreements with organizations such as insurance companies, health plans, self-insured employers, government payers, health maintenance organizations, medical groups, independent practice associations and other third party payers for the arrangement of the provision of healthcare services to subscribers or enrollers of such plans. AHMS is engaged in the business of providing management, consulting, administrative and other support services to entities that provide or arrange for the provision of professional healthcare services.
In connection with these transactions, NMM has entered into a Stock Purchase Agreement, dated November 7, 2023, (the “I Health Purchase Agreement”), to purchase 25% of theseries. There were no outstanding shares of common stockthe Series A Preferred Stock or Series B Preferred Stock as of I Health, Inc. (“I Health”) and will have a call optionApril 24, 2024.
Drawdown on Revolver Loan
Subsequent to purchaseMarch 31, 2024, the remaining outstanding shares of common stock of I Health. It is currently expected that the I Health Purchase Agreement closing will occur during the first calendar quarter of 2024. I Health is engaged in the business of providing management, consulting, administrative and other support services to entities that provide or arrange for the provision of professional healthcare services.Company drew down $52.0 million on its Revolver Loan.


ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
The following Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the unaudited condensed consolidated financial statements and the notes thereto included in Part I, Item 1, “Financial Statements” of this Quarterly Report on Form 10-Q. The financial information for the three and nine months ended September 30, 2022 included herein has been restated as more fully described in Note 2 to the unaudited consolidated financial statements included in Item 1 of this Quarterly Report on Form 10-Q. In addition, reference is made to our audited condensed consolidated financial statements and notes thereto and related Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K/A10-K for the year ended December 31, 2022,2023, filed with the SEC on August 9, 2023.February 29, 2024.

Overview
Apollo Medical Holdings,Astrana Health, Inc. (“Astrana”) is a leading physician-centric, technology-powered, risk-bearing healthcare management company. Leveraging its proprietary population health management and healthcare delivery platform, ApolloMedAstrana operates an integrated, value-based healthcare model, which aims to empower the providers in its network to deliver the highest quality of care to its patients in a cost-effective manner. Together with our affiliated physician groups and consolidated entities, we provide coordinated outcomes-based medical care in a cost-effective manner.
5341


The majority of our patients are covered by private or public insurance provided through Medicare, Medicaid, and health maintenance organizations (“HMOs”). However, a small portion of our revenue comes from non-insured patients. We provide care coordination services to each major constituent of the healthcare delivery system, including patients, families, primary care physicians, specialists, acute care hospitals, alternative sites of inpatient care, physician groups, and health plans. Our physician network consists of primary care physicians, specialist physicians, physician and specialist extenders, and hospitalists. We operate primarily through Apollo Medical Holdings, Inc. (“ApolloMed”) and the following subsidiaries: NMM, AMM, and APAACO and their consolidated entities, including consolidated VIEs. Refer to Note 2 — “Basis of Presentation and Summary of Significant Accounting Policies” to our consolidated financial statements under Item 1 in this Quarterly Report on Form 10-Q for all consolidated entities.
Led by a management team with several decades of experience, we focus on physicians providing high-quality medical care, population health management, and patient care coordination. As a result, we believe we are well-positioned to take advantage of the shift in the U.S. healthcare industry toward providing value-based and results-oriented healthcare with a focus on patient satisfaction, high-quality care, and cost efficiency.
Through our accountable care organization and a network of IPAs with more than 10,000 contracted physicians, we are responsible for coordinating care in value-based care arrangements for approximately 0.91.0 million patients primarily in California as of September 30, 2023.March 31, 2024. These covered patients are comprised of managed care members whose health coverage is provided either through their employers, acquired directly from a health plan, or as a result of their eligibility for Medicaid or Medicare benefits. Our managed patients benefit from an integrated approach that places physicians at the center of patient care and utilizes sophisticated risk management techniques and clinical protocols to provide high-quality, cost-effective care.

Recent Developments
Truist Amended Credit Agreement
On November 3, 2023, the Company entered into the Credit Agreement Amendment which provided a new term loan to the Company in an aggregate amountSecond Closing of up to $300.0 million. This increased the Company’s facility under the Amended Credit Agreement to $700.0 million, including our existing $400.0 million revolver. Pursuant to the Credit Agreement Amendment, among other changes, the Company (i) increased the maximum levels of certain forms of permitted indebtedness, (ii) increased the maximum levels of certain forms of restricted payments, including the ability to pursue certain specified share repurchases (up to $300 million) subject to certain conditions and (iii) increased the maximum levels for certain permitted investments.. Refer to Note 20 — “Subsequent Events” to our consolidated financial statements under Item 1 in this Quarterly Report on Form 10-Q for additional information. As of November 9, 2023, the Company made drawdowns of $280.0 million under the Amended Credit Agreement, of which $180.0 million was used to pay the outstanding amount borrowed on the revolving line of credit.
Share Repurchase
On November 6, 2023, the Company entered into a stock repurchase agreement with APC, to repurchase approximately $100.0 million of the Company’s common stock from APC. The Company intends to finance the share repurchase with borrowings under its Amended Credit Agreement. Refer to Note 20 — “Subsequent Events” to our consolidated financial statements under Item 1 in this Quarterly Report on Form 10-Q for additional information.
Community Family Care Medical Group IPA, Inc. and I Health, Inc.(“CFC”) Acquisition
On November 7, 2023,March 31, 2024, the Company announced that itsuccessfully closed the second and its affiliated professional entity have entered into an agreement to acquire assets relating to CFC, includingfinal part of the CFC independent physician association,acquisition. This acquisition marks the CFC Health Planlargest in Astrana’s history and allows the Company to take on greater responsibility for the outcomes of the patients we serve with CFC’s management services organization entities. CFC managesfull-risk Medicaid Restricted Knox-Keene license.
Closing of Prime Community Care of Central Valley (“PCCCV”) Acquisition
On March 29, 2024, the healthcare of over 200,000 members in the Los Angeles, California area, serving patients across Medicare, Medicaid, and Commercial payers and has a Restricted Knox Keene (“RKK”) license for Medicaid members. The Company intends to financecompleted the acquisition with cash on hand and borrowings under its Amended Credit Agreement. The CFC acquisition remains subject to customary closing conditions. Refer to Note 20 — “Subsequent Events” to our consolidated financial statements under Item 1 in this Quarterly Report on Form 10-Q for additional information.
Associated Hispanic Physicians
On November 7, 2023, the Company announcedof PCCCV, a partnershiprisk-bearing provider organization with Associated Hispanic Physicians, a group of over 150 primary care and multi-specialty care providers and over 450 specialists in Los Angeles withwhich serves around 25,00026,000 primarily Medicaid Medicare, and Commercial members in value-based care arrangements, in order to support their group with our Care Enablement offering. We expect Associated Hispanic Physicians’ providers will be onboarded onto our Care Enablement platform by March 2024.
54


Advantage Health Network
On November 7, 2023, the Company announced its expanded relationship with Advantage Health Network, a groupCentral Valley of approximately 15 primary care providers and several hundred specialists in Los Angeles which supports around 4,500 Medicaid, Medicare, and Commercial members in value-based care arrangements. As part of the partnership, Advantage’s providers are expected to join our Care Partners business. We also acquired five primary care clinics in the Advantage Health Network, which will be integrated into our Care Delivery business.
Wider Circle
On November 7, 2023, the Company announced its strategic partnership with Wider Circle, a peer-based community health organization working with payers and providers to connect neighbors for better health. Under this partnership, the two organizations will provide comprehensive patient-centered care and enhanced care management for Medicaid members with complex needs, an integral component of the California Advancing and Innovating Medi-Cal, or CalAIM, initiative.California.



Key Financial Measures and Indicators
Operating Revenues
Our revenue, which is recorded in the period in which services are rendered and earned, primarily consists of capitation revenue, risk pool settlements and incentives, GPDC/ACO REACH revenue, management fee income, and fee-for-servicesfee-for-service (“FFS”) revenue. The form of billing and related risk of collection for such services may vary by type of revenue and the customer.
Operating Expenses
Our largest expenses consist of the cost of:of (i) patient care paid to contracted providers; (ii) information technology equipment and software; and (iii) hiring staff to provide management and administrative support services to our affiliated physician groups, as further described in the following sections. These services include claims processing, utilization management, contracting, accounting, credentialing, and administrative oversight.
Adjusted EBITDA and Adjusted EBITDA Margin
Our Adjusted EBITDA and Adjusted EBITDA margin are supplemental performance measures of our operations for financial and operational decision-making, and as a supplemental means of evaluating period-to-period comparisons on a consistent basis. Adjusted EBITDA is calculated as earnings before interest, taxes, depreciation, and amortization, excluding income or loss from equity method investments, non-recurring and non-cash transactions, stock-based compensation, and APC excluded assets costs. The Company defines Adjusted EBITDA margin as Adjusted EBITDA over total revenue.
55
42


Results of Operations
Apollo Medical Holdings,Astrana Health, Inc.
Condensed Consolidated Statements of Income
(In thousands)
(Unaudited)
Three Months Ended
September 30,
20232022$ Change% Change
Three Months Ended
March 31,
2024
2024
20242023$ Change% Change
(Restated)
RevenueRevenue
Revenue
Revenue
Capitation, net
Capitation, net
Capitation, netCapitation, net$305,678 $227,571 $78,107 34 %$365,910 $$300,204 $$65,706 22 22 %
Risk pool settlements and incentivesRisk pool settlements and incentives15,022 64,849 (49,827)(77)%Risk pool settlements and incentives17,377 13,462 13,462 3,915 3,915 29 29 %
Management fee incomeManagement fee income9,898 10,030 (132)(1)%Management fee income4,078 9,896 9,896 (5,818)(5,818)(59)(59)%
Fee-for-services, netFee-for-services, net15,892 12,859 3,033 24 %Fee-for-services, net15,937 12,062 12,062 3,875 3,875 32 32 %
Other revenueOther revenue1,683 1,692 (9)(1)%Other revenue1,054 1,620 1,620 (566)(566)(35)(35)%
Total revenueTotal revenue348,173 317,001 31,172 10 %
Total revenue
Total revenue404,356 337,244 67,112 20 %
Operating expensesOperating expenses
Operating expenses
Operating expenses
Cost of services, excluding depreciation and amortization
Cost of services, excluding depreciation and amortization
Cost of services, excluding depreciation and amortizationCost of services, excluding depreciation and amortization275,375 240,768 34,607 14 %330,399 289,397 289,397 41,002 41,002 14 14 %
General and administrative expensesGeneral and administrative expenses29,410 21,388 8,022 38 %General and administrative expenses38,722 21,182 21,182 17,540 17,540 83 83 %
Depreciation and amortizationDepreciation and amortization4,305 4,754 (449)(9)%Depreciation and amortization5,096 4,292 4,292 804 804 19 19 %
Total expensesTotal expenses309,090 266,910 42,180 16 %
Total expenses
Total expenses374,217 314,871 59,346 19 %
Income from operations
Income from operations
Income from operationsIncome from operations39,083 50,091 (11,008)(22)%30,139 22,373 22,373 7,766 7,766 35 35 %
Other income (expense)Other income (expense)
(Loss) income from equity method investments(2,104)1,452 (3,556)(245)%
Other income (expense)
Other income (expense)
Income from equity method investments
Income from equity method investments
Income from equity method investments632 2,484 (1,852)(75)%
Interest expenseInterest expense(3,779)(2,422)(1,357)56 %Interest expense(7,585)(3,269)(3,269)(4,316)(4,316)132 132 %
Interest incomeInterest income3,281 223 3,058 *Interest income3,996 3,009 3,009 987 987 33 33 %
Unrealized (loss) on investments(342)(6,763)6,421 (95)%
Other income (expense)1,876 (1,318)3,194 (242)%
Unrealized gain (loss) on investmentsUnrealized gain (loss) on investments1,099 (6,392)7,491 (117)%
Other (loss) incomeOther (loss) income(4,277)1,204 (5,481)(455)%
Total other expense, netTotal other expense, net(1,068)(8,828)7,760 (88)%Total other expense, net(6,135)(2,964)(2,964)(3,171)(3,171)107 107 %
Income before provision for income taxesIncome before provision for income taxes38,015 41,263 (3,248)(8)%
Income before provision for income taxes
Income before provision for income taxes24,004 19,409 4,595 24 %
Provision for income taxes
Provision for income taxes
Provision for income taxesProvision for income taxes10,042 17,366 (7,324)(42)%7,142 6,921 6,921 221 221 %
Net incomeNet income27,973 23,897 4,076 17 %
Net income
Net income16,862 12,488 4,374 35 %
Net income attributable to non-controlling interest5,914 712 5,202 *
Net income (loss) attributable to non-controlling interest
Net income (loss) attributable to non-controlling interest
Net income (loss) attributable to non-controlling interest2,027 (644)2,671 (415)%
Net income attributable to Apollo Medical Holdings, Inc.$22,059 $23,185 $(1,126)(5)%
Net income attributable to Astrana Health, Inc.
Net income attributable to Astrana Health, Inc.
Net income attributable to Astrana Health, Inc.$14,835 $13,132 $1,703 13 %
*    Percentage change of over 500%
5643


Nine Months Ended
September 30,
20232022$ Change% Change
(Restated)
Revenue
Capitation, net$906,430 $677,253 $229,177 34 %
Risk pool settlements and incentives48,605 101,717 (53,112)(52)%
Management fee income32,287 30,487 1,800 %
Fee-for-services, net41,216 35,694 5,522 15 %
Other revenue5,087 4,804 283 %
Total revenue1,033,625 849,955 183,670 22 %
Operating expenses
Cost of services, excluding depreciation and amortization857,648 691,566 166,082 24 %
General and administrative expenses74,648 53,224 21,424 40 %
Depreciation and amortization12,846 13,480 (634)(5)%
Total expenses945,142 758,270 186,872 25 %
Income from operations88,483 91,685 (3,202)(3)%
Other income (expense)
Income from equity method investments3,104 4,397 (1,293)(29)%
Interest expense(10,680)(5,348)(5,332)100 %
Interest income9,617 690 8,927 *
Unrealized loss on investments(5,875)(17,591)11,716 (67)%
Other income4,265 2,328 1,937 83 %
Total other income (expense), net431 (15,524)15,955 (103)%
Income before provision for income taxes88,914 76,161 12,753 17 %
Provision for income taxes30,971 29,537 1,434 %
Net income57,943 46,624 11,319 24 %
Net income (loss) attributable to non-controlling interest9,582 (2,275)11,857 *
Net income attributable to Apollo Medical Holdings, Inc.$48,361 $48,899 $(538)(1)%
*    Percentage change of over 500%
Physician Groups and Patients
As of September 30,March 31, 2024 and 2023, and 2022, we managed a total of 1518 and 1415 independent physician groups that are affiliated and non-affiliated, respectively. The total number of patients for whom we managed the delivery of healthcare services was approximately 0.91.0 million and 1.21.3 million as of September 30,March 31, 2024 and 2023, and 2022, respectively.
Revenue
57


Our total revenue for the three months ended September 30, 2023March 31, 2024, was $348.2$404.4 million, as compared to $317.0$337.2 million for the three months ended September 30, 2022,March 31, 2023, an increase of $31.2$67.1 million, or 10%20%. The increase in revenue was primarily attributable to the following:
(i) Capitation revenue increased by $78.1$65.7 million driven by membership growthprimarily as a result of our recent acquisitions within our Care Partners segment, including the acquisition of CFC IPA acquisitions and increased participation in a value-based Medicare fee-for-service model.
(ii) Risk pool settlements and incentives decreased by $49.8 million due to the settlement of the NGACO program for the 2021 performance year being recognized during the three months ended September 30, 2022.
(iii) Fee for service revenue increased by $3.0 million due to increased volume in patient visits at our primary, multi-specialty, and ancillary care delivery entities.
Our revenue for the nine months ended September 30, 2023, was $1,033.6 million, as compared to $850.0 million for the nine months ended September 30, 2022, an increase of $183.7 million, or 22%. The increase in revenue was primarily attributable to the following:
(i) Capitation revenue increased by $229.2 million as a result of our recent IPA acquisitions and increased participation in a value-based Medicare fee-for-service model.
(ii) Risk pool settlements and incentives decreased by $53.1 million due to the settlement of the NGACO program for the 2021 performance year being recognized during the nine months ended September 30, 2022.
(iii) Fee for service revenue increased by $5.5 million due to increased volume in patient visits at our primary, multi-specialty, and ancillary care delivery entities.assets that closed on January 31, 2024.
Cost of Services, Excluding Depreciation and Amortization
Expenses related to cost of services for the three months ended September 30, 2023March 31, 2024 were $275.4$330.4 million, as compared to $240.8$289.4 million for the same period in 2022,2023, an increase of $34.6$41.0 million. The overall increase was primarily due to increased participation in a value-based Medicare fee-for-service model, growth in membership, and increased patient visits, which were commensurate to our increase in revenue.
Expenses related to cost of services for the nine months ended September 30, 2023, were $857.6 million, as compared to $691.6 million for the same period in 2022, an increase of $166.1 million. The overall increase was primarily due to increased participation in a value-based Medicare fee-for-service model, growth in membership, and increased patient visits which were commensurate torecent acquisitions within our increase in revenue.Care Partners segment.
General and Administrative Expenses
General and administrative expenses for the three months ended September 30, 2023March 31, 2024 were $29.4$38.7 million, as compared to $21.4$21.2 million for the same period in 2022,2023, an increase of $8.0$17.5 million, or 38%83%. The increase was primarily due to an increase in headcount and other general and administrative expenses to support operational growth.
General and administrative expenses for the nine months ended September 30, 2023, were $74.6 million, as compared to $53.2 million for the same period in 2022, an increase of $21.4 million, or 40%. The increase was primarily due to an increase in headcount and other general and administrative expenses to support operational growth.
Depreciation and Amortization
Depreciation and amortization expenses for the three months ended September 30, 2023March 31, 2024 were $4.3$5.1 million, as compared to $4.8$4.3 million for the same period in 2022. This amount includes depreciation of property and equipment and the amortization of intangible assets.
Depreciation and amortization expenses for the nine months ended September 30, 2023, were $12.8 million, as compared to $13.5 million for the same period in 2022.2023. This amount includes depreciation of property and equipment and the amortization of intangible assets.
Income From Equity Method Investments
58


LossIncome from equity method investments for the three months ended September 30, 2023March 31, 2024 was $2.1$0.6 million, as compared to income from equity method investments of $1.5$2.5 million for the same period in 2022,2023, a decrease of $3.6$1.9 million. The decrease in income from equity method investments was primarily due to APC’s equity method investment in LMA. For the three months ended September 30,March 31, 2024 and 2023, and 2022, APC recognized a loss from this investment of $2.2 million and income of $1.4 million, respectively.
Income from equity method investments for the nine months ended September 30, 2023, was $3.1 million, as compared to income from equity method investments of $4.4 million for the same period in 2022, a decrease of $1.3 million. The decrease was due to APC’s equity method investment in LMA. For the nine months ended September 30, 2023 and 2022, APC recognized income from this investment of $2.7$0.4 million and $3.9$2.2 million, respectively.
Interest Expense
Interest expense for the three months ended September 30, 2023March 31, 2024 was $3.8$7.6 million, as compared to $2.4$3.3 million for the same period in 2022,2023, an increase of $1.4$4.3 million. The increase in interest expense was due to higher interest rates. On September 30, 2023, the interest rategreater amounts borrowed on the Amended Credit Agreement withFacility. As of March 31, 2024, the collar was 5% compared to 4.17% on September 30, 2022.
Interest expense for the nine months ended September 30, 2023, was $10.7Company borrowed $391.3 million as compared to $5.3 million for the same period in 2022, an increase of $5.3 million. The increase in interest expense was due to higher interest rates. On September 30, 2023, the interest rate on the Amended Credit Agreement with the collar was 5%Facility compared to 4.17% on September 30, 2022.$180.0 million as of March 31, 2023.
Interest Income
Interest income for the three months ended September 30, 2023March 31, 2024 was $3.3$4.0 million compared to $0.2$3.0 million for the three months ended September 30, 2022.March 31, 2023. Interest income reflects interest earned on cash held in bank accounts, money market and certificate of deposit accounts and the interest from notes receivable. The increase in interest income is due to more bank accounts becoming interest-bearing and interest incomewas primarily from the IntraCare convertible promissory note.
Interest income for the nine months ended September 30, 2023, was $9.6 million compared to $0.7 million for the nine months ended September 30, 2022. Interest income reflects interest earned on cash held in bank accounts, money marketnote and certificate of deposit accounts and the interest from notes receivable. The increase in interest income is due to more bank accounts becoming interest-bearing and interest income from the IntraCare convertibleBASS secured promissory note.
Unrealized Gain (Loss) on Investments
Unrealized lossgain for the three months ended September 30, 2023March 31, 2024 was $0.3$1.1 million, as compared to unrealizeda $6.4 million loss of $6.8 million for the same period in 2022,2023, a decrease in unrealized loss of $6.4$7.5 million. The decrease in unrealized loss on investments was primarily driven by a decrease in the stock price and quantity of equity securities we hold.
Unrealized loss for the nine months ended September 30, 2023 was $5.9 million, as compared to $17.6 million for the same period in 2022, a decrease in unrealized loss of $11.7 million. The decrease in unrealized loss on investments was primarily driven by a $12.7 million decrease due to fluctuations in the stock price of equity securities we hold and the quantity of those shares. This was partially offset by a $1.3 million increase in unrealized gain related to the changechanges in the fair value of the collar.equity securities.
44


Other Income (Loss)
Other incomeloss for the three months ended September 30, 2023 was $1.9 million, as compared to other loss of $1.3 million for the same period in 2022, an increase of $3.2 million. The increase in other income was primarily due to a $0.4 million increase in rental income, a $1.6 million write-off recognized during the three months ended September 30, 2022 related to a deposit that is not expected to be collected, and a $0.8 million gain recognized during the three months ended September 30, 2023 for the a portion of the deposit that is now expected to be collected. There was no similar write-off during the three months ended September 30, 2023.
Other income for the nine months ended September 30, 2023March 31, 2024 was $4.3 million, as compared to other income of $2.3$1.2 million for the same period in 2022, an increase2023, a decrease of $1.9$5.5 million. The increasedecrease in other income was primarily due to an increaseexpense related to a financial guarantee via a letter of credit that we provided almost three years ago in rental income.
59


support of two local provider-led ACOs.
Provision for Income Taxes
Provision for income taxes was $10.0$7.1 million for the three months ended September 30, 2023March 31, 2024, as compared to a provision for income taxes of $17.4$6.9 million for the same period in 2022, a decrease of $7.3 million. The decrease in provision for income taxes was due to a decrease in pretax income.
Provision for income taxes was $31.0 million for the nine months ended September 30, 2023, as compared to a provision for income taxes of $29.5 million for the same period in 2022, an increase of $1.4$0.2 million. The increase in provision for income taxes was due to an increase in pretax income.
Net Income (Loss) Attributable to Non-controlling Interests
Net income attributable to non-controlling interests for the three months ended September 30, 2023March 31, 2024 was $5.9 million, as compared to net income attributable to non-controlling interests for the three months ended September 30, 2022 of $0.7 million, an increase in net income attributable to non-controlling interest of $5.2 million. The increase was primarily driven by a decrease in unrealized loss resulting from the change in the fair value of equity securities held by APC.
Net income attributable to non-controlling interests for the nine months ended September 30, 2023 was $9.6$2.0 million, as compared to net loss attributable to non-controlling interests for the ninethree months ended September 30, 2022March 31, 2023 of $2.3$0.6 million, an increase in net income attributable to non-controlling interest of $11.9$2.7 million. The increase was primarily driven by a decrease in unrealized loss resulting from the change in the fair value of equity securities held by APC.
Net Income Attributable to Apollo Medical Holdings,Astrana Health, Inc.
Our net income attributable to Apollo Medical Holdings,Astrana Health, Inc. for the three months ended September 30, 2023March 31, 2024 was $22.1$14.8 million, as compared to $23.2$13.1 million for the same period in 2022, a decrease2023, an increase of $1.1$1.7 million.
Our net income attributable to Apollo Medical Holdings, Inc. for the nine months ended September 30, 2023, was $48.4 million, as compared to $48.9 million for the same period in 2022, a decrease of $0.5 million.

Segment Financial Performance
The Company currently has three reportable segments consisting of Care Partners, Care Delivery and Care Enablement. The Company evaluates the performance of its operating segments based on segment revenue growth as well as operating income. Management uses revenue growth and total segment operating income as a measure of the performance of operating businesses separate from non-operating factors. For more information about our segments, Referrefer to Note 1 — “Description of Business” and Note 18 - “Segments” to our condensed consolidated financial statements under Item 1 in this Quarterly Report on Form 10-Q for additional information.
The following table sets forth our revenue and operating income by segment for the three and nine months ended September 30,March 31, 2024 and 2023 and 2022 (in thousands):
Three Months Ended September 30,
Three Months Ended March 31,
Segment Revenue
Segment Revenue
Segment RevenueSegment Revenue20232022$ Change% Change20242023$ Change% Change
Care PartnersCare Partners$326,499 $293,599 $32,900 11 %
Care Partners
Care Partners$397,095 $314,653 $82,442 26 %
Care DeliveryCare Delivery$29,261 $24,828 $4,433 18 %Care Delivery$30,719 $$25,383 $$5,336 21 21 %
Care EnablementCare Enablement$36,910 $30,305 $6,605 22 %Care Enablement$33,274 $$30,566 $$2,708 %

Three Months Ended March 31,
Segment Operating Income (Loss)20242023$ Change% Change
Care Partners$43,196 $22,321 $20,875 94 %
Care Delivery$(238)$(966)$728 (75)%
Care Enablement$3,504 $5,746 $(2,242)(39)%

6045


Three Months Ended September 30,
Segment Operating Income (Loss)20232022$ Change% Change
Care Partners$40,340 $46,297 $(5,957)(13)%
Care Delivery$(1,035)$3,151 $(4,186)(133)%
Care Enablement$6,448 $5,089 $1,359 27 %

Nine Months Ended
September 30,
Segment Revenue20232022$ Change% Change
Care Partners$966,397 $782,188 $184,209 24 %
Care Delivery$81,362 $68,506 $12,856 19 %
Care Enablement$102,451 $89,253 $13,198 15 %
Nine Months Ended
September 30,
Segment Operating Income (Loss)20232022$ Change% Change
Care Partners$90,489 $71,653 $18,836 26 %
Care Delivery$(1,432)$7,627 $(9,059)(119)%
Care Enablement$19,829 $23,758 $(3,929)(17)%

Care Partners Segment
Revenue for the three months ended September 30, 2023March 31, 2024 was $326.5$397.1 million, as compared to $293.6$314.7 million for the three months ended September 30, 2022,March 31, 2023, an increase of $32.9$82.4 million, or 11%26%. Operating income for the three months ended September 30, 2023March 31, 2024 was $40.3$43.2 million, as compared to $46.3$22.3 million for the three months ended September 30, 2022, a decreaseMarch 31, 2023, an increase in operating income of $6.0$20.9 million, or 13%. The increase in revenue was primarily due to recent acquisitions within our Care Partners segment and increased participation in a value-based Medicare fee-for-service model. The decrease in operating income was due to more costs incurred as a result of our recent IPA acquisitions and medical expenses for our value-based Medicare fee-for-service model.
Revenue for the nine months ended September 30, 2023 was $966.4 million, as compared to $782.2 million for the nine months ended September 30, 2022, an increase of $184.2 million, or 24%. Operating income for the nine months ended September 30, 2023 was $90.5 million, as compared to $71.7 million for the nine months ended September 30, 2022, an increase of $18.8 million, or 26%94%. The increase in revenue and operating income was primarily due to organic membership growth inrecent acquisitions within our consolidated IPAs and increased participation in a value-based Medicare fee-for-service model.Care Partners segment.
Care Delivery Segment
Revenue for the three months ended September 30, 2023March 31, 2024 was $29.3$30.7 million, as compared to $24.8$25.4 million for the three months ended September 30, 2022,March 31, 2023, an increase of $4.4$5.3 million, or 18%21%. Operating loss for the three months ended September 30, 2023March 31, 2024 was $1.0$0.2 million, as compared to incomea loss of $3.2$1.0 million for the three months ended September 30, 2022, a decreaseMarch 31, 2023, an increase in operating income of $4.2$0.7 million, or 133%75%. The increase in revenue and operating income was primarily driven by increased volume in patient visits at our primary, multi-specialty, and ancillary care delivery entities. The decrease in operating income was primarily due to the Company’s ongoing investment in expanding its care delivery footprint in Nevada and Texas.
Revenue for the nine months ended September 30, 2023 was $81.4 million, as compared to $68.5 million for the nine months ended September 30, 2022, an increase of $12.9 million, or 19%. Operating loss for the nine months ended September 30, 2023 was $1.4 million, as compared to operating income of $7.6 million for the nine months ended September 30, 2022, a decrease of $9.1 million, or 119%. The increase in revenue was primarily driven by increased volume in patient visits at our primary, multi-specialty, and ancillary care delivery entities. The decrease in operating income was primarily due to the Company’s ongoing investment in expanding its care delivery footprint in Nevada and Texas.
61


Care Enablement Segment
    Revenue for the three months ended September 30, 2023March 31, 2024 was $36.9$33.3 million, as compared to $30.3$30.6 million for the three months ended September 30, 2022, an increase of $6.6 million, or 22%.March 31, 2023. Operating income for the three months ended September 30, 2023March 31, 2024 was $6.4$3.5 million, as compared to operating income of $5.1$5.7 million for the three months ended September 30, 2022, an increaseMarch 31, 2023, a decrease in operating income of $1.4$2.2 million, or 27%. The increase in revenue and operating income was primarily due to an increase in managed independent physician groups. As of September 30, 2023 and 2022, we managed a total of 15 and 14 independent physician groups that are affiliated and non-affiliated, respectively.
Revenue for the nine months ended September 30, 2023 was $102.5 million, as compared to $89.3 million for the nine months ended September 30, 2022, an increase of $13.2 million, or 15%. Operating income for the nine months ended September 30, 2023 was $19.8 million, as compared to $23.8 million for the nine months ended September 30, 2022, a decrease of $3.9 million, or 17%39%. The increase in revenue was primarily due to an increase in managed IPAs. As of September 30, 2023managing more IPAs and 2022, we managed a total of 15 and 14 independent physician groups that are affiliated and non-affiliated, respectively. Thethe decrease in operating income was primarily due to more expenses incurred for the nine months ended September 30, 2023 as a result of increase in headcount to support the increasegrowth in our managed independent physician groups.

Care Enablement operations.

20232024 Guidance
ApolloMedAstrana is narrowing its full-year 2023 guidance. Thereiterating the following guidance for total revenue, net income and EBITDA guidance ranges below include the impact of the Excluded Assets held by APC, which are solely for the benefit of APC and its shareholders. Any gains or losses associated with these Excluded Assets do not have an impact onattributable to Astrana, Adjusted EBITDA, and earnings per share — diluted. These guidance ranges areEPS - diluted, based on the Company’s existing business, current view of existing market conditions and assumptions for the year ending December 31, 2023.2024.

($ in millions)2023 Guidance Range2023 Guidance Range
($ in millions, except per share amounts)
($ in millions, except per share amounts)
($ in millions, except per share amounts)2024 Guidance Range
(as of November 7, 2023)(as of February 23, 2023)
LowHighLowHigh
Low
Low
LowHigh
Total revenueTotal revenue$1,340.0 $1,390.0 $1,300.0 $1,500.0 
Net income$59.5 $71.5 $49.5 $71.5 
EBITDA$114.5 $129.5 $89.5 $129.5 
Net income attributable to Astrana Health, Inc.
Adjusted EBITDAAdjusted EBITDA$135.0 $150.0 $120.0 $160.0 
EPS – dilutedEPS – diluted$1.10 $1.20 $0.95 $1.20 

See “Guidance Reconciliation of Net Income to EBITDA and Adjusted EBITDA” and “Use of Non-GAAP Financial Measures” below for additional information. There can be no assurance that actual amounts will not be materially higher or lower than these expectations. See “Note about Forward-Looking Statements” for additional information.

6246


Guidance Reconciliation of Net Income to EBITDA and Adjusted EBITDA
Guidance Reconciliation of Net Income to EBITDA and Adjusted EBITDA
Guidance Reconciliation of Net Income to EBITDA and Adjusted EBITDA
2024 Guidance Range
2024 Guidance Range
2024 Guidance Range
2023 Guidance Range2023 Guidance Range
(as of November 7, 2023)(as of February 23, 2023)
(in thousands)
(in thousands)
(in thousands)(in thousands)LowHighLowHighLowHigh
Net incomeNet income$59,500 $71,500 $49,500 $71,500 
Interest expenseInterest expense1,500 1,500 1,000 1,000 
Provision for income taxesProvision for income taxes36,500 39,500 23,000 38,000 
Depreciation and amortizationDepreciation and amortization17,000 17,000 16,000 19,000 
EBITDAEBITDA114,500 129,500 89,500 129,500 
Loss (income) from equity method investments(4,500)(4,500)(750)(750)
Income from equity method investments
Income from equity method investments
Income from equity method investments
Other, netOther, net1,000 1,000 3,250 3,250 
Stock-based compensationStock-based compensation20,000 20,000 16,000 16,000 
APC excluded assets costs4,000 4,000 12,000 12,000 
Adjusted EBITDAAdjusted EBITDA$135,000 $150,000 $120,000 $160,000 

EBITDA
Set forth below are reconciliations of Net Income to EBITDA and Adjusted EBITDA as well as the reconciliation to Adjusted EBITDA margin for the three and nine months ended September 30, 2023March 31, 2024 and 2022.2023. The Company defines Adjusted EBITDA margin as Adjusted EBITDA over total revenue.
Three Months Ended
September 30,
Nine Months Ended
September 30,
(in thousands)2023202220232022
(Restated)(Restated)
Net income$27,973 $23,897 $57,943 $46,624 
Interest expense3,779 2,422 10,680 5,348 
Interest income(3,281)(223)(9,617)(690)
Provision for income taxes10,042 17,366 30,971 29,537 
Depreciation and amortization4,305 4,754 12,846 13,480 
EBITDA42,818 48,216 102,823 94,299 
Income from equity method investments2,016 (1,469)(3,160)(4,358)
Other, net1,723 (1)1,382 (2)1,507 (1)1,382 (2)
Stock-based compensation5,706 3,502 13,364 10,477 
APC excluded assets costs(289)(3)5,505 3,039 (3)14,574 
Adjusted EBITDA$51,974 $57,136 $117,573 $116,374 
Total revenue348,173 317,001 1,033,625 849,955 
Adjusted EBITDA margin15 %18 %11 %14 %

Three Months Ended
March 31,
(in thousands)20242023
Net income$16,862 $12,488 
Interest expense7,585 3,269 
Interest income(3,996)(3,009)
Provision for income taxes7,142 6,921 
Depreciation and amortization5,096 4,292 
EBITDA32,689 23,961 
Income from equity method investments(632)(249)
Other, net4,440 (1)1,402 (2)
Stock-based compensation5,748 3,445 
APC excluded asset costs— 1,266 
Adjusted EBITDA$42,245 $29,825 
Total revenue$404,356 $337,244 
Adjusted EBITDA margin10 %%
(1) Other, net for the three and nine months ended September 30, 2023March 31, 2024 relates to transaction costs incurred for our investments and tax restructuring fees andfinancial guarantee via a letter of credit that we provided almost three years ago in support of two local provider-led ACOs, non-cash changes related to change in the fair value of our financing obligation to purchase the remaining equity interests changes in the fair valueone of our contingent liabilities, andinvestments, non-cash changes related to change in the fair value of the Company'sCompany’s Collar Agreement.Agreement, and transaction costs incurred for our investments and tax restructuring fees.
63


(2) Other, net for the three and nine months ended September 30, 2022March 31, 2023 relates to transaction costs incurred, net of the write-off related to APCMG contingent consideration to reflectchanges in the fair value as of September 30, 2022.our financing obligation to purchase the remaining equity interest in one of our investments.
47

(3)
Certain APC minority interests where APC owns the asset but not the right to the dividends is reclassified from APC excluded asset costs to income from equity method investments.
Use of Non-GAAP Financial Measures
This Quarterly Report on Form 10-Q contains the non-GAAP financial measures EBITDA, Adjusted EBITDA and Adjusted EBITDA margin, of which the most directly comparable financial measure presented in accordance with U.S. generally accepted accounting principles (“GAAP”) is net income. These measures are not in accordance with, or alternatives to, GAAP, and may be calculated differently from similar non-GAAP financial measures used by other companies. The Company uses Adjusted EBITDA as a supplemental performance measure of our operations, for financial and operational decision-making and as a supplemental means of evaluating period-to-period comparisons on a consistent basis. Adjusted EBITDA is calculated as earnings before interest, taxes, depreciation, and amortization, excluding income or loss from equity method investments, non-recurring and non-cash transactions, stock-based compensation, and APC excluded assets costs. Beginning in the third quarter ended September 30, 2022, theThe Company has revised the calculation fordefines Adjusted EBITDA to exclude provider bonus payments and losses from recently acquired IPAs, which it believes to be more reflective of its business.margin as Adjusted EBITDA over total revenue.
The Company believes the presentation of these non-GAAP financial measures provides investors with relevant and useful information, as it allows investors to evaluate the operating performance of the business activities without having to account for differences recognized because of non-core or non-recurring financial information. When GAAP financial measures are viewed in conjunction with non-GAAP financial measures, investors are provided with a more meaningful understanding of the Company’s ongoing operating performance. In addition, these non-GAAP financial measures are among those indicators the Company uses as a basis for evaluating operational performance, allocating resources, and planning and forecasting future periods. Non-GAAP financial measures are not intended to be considered in isolation, or as a substitute for, GAAP financial measures. Other companies may calculate both EBITDA and Adjusted EBITDA differently, limiting the usefulness of these measures for comparative purposes. To the extent this Form 10-Q contains historical or future non-GAAP financial measures, the Company has provided corresponding GAAP financial measures for comparative purposes. The reconciliation between certain GAAP and non-GAAP measures is provided above.

Liquidity and Capital Resources
Cash, cash equivalents, and investment in marketable securities at September 30, 2023March 31, 2024 totaled $277.0$337.3 million as compared to $293.6$296.3 million at December 31, 2022.2023. Working capital totaled $273.3$183.5 million at September 30, 2023,March 31, 2024, as compared to $279.5$242.8 million (restated) at December 31, 2022,2023, a decrease of $6.2$59.3 million. In the long term, the Company aims to have the leverage ratio to be within the range 2.25-2.75. The Company defines leverage ratio as total debt less free cash flow consisting of cash less current liabilities over the last twelve months of EBITDA.
We have historically financed our operations primarily through internally generated funds. We generate cash primarily from capitation contracts, risk pool settlements and incentives, fees for medical management services provided to our affiliated physician groups, and FFS reimbursements. We generally invest cash in money market accounts and certificates of deposit, which are classified as cash and cash equivalents. We also have the Amended Credit Agreement, which provides for a five-year revolving credit facility of $400.0 million and a term loan of up to $300.0 million and expires in June 2026.2026 and November 2028, respectively. In addition, we have a current shelf registration statement filed with the SEC under which we may issue common stock, preferred stock, debt securities and other securities that may be offered in one or more offerings on terms to be determined at the time of the offering. We believe we have sufficient liquidity to fund our operations through at least the next 12 months and the foreseeable future.
48


Cash Flow Activities
Our cash flows are summarized as follows (in thousands):
64


Nine Months Ended September 30,
20232022$ Change% Change
(Restated)
Net cash provided by (used in) operating activities$48,927 $(2,811)$51,738 *
Net cash used in investing activities(54,096)(20,314)(33,782)166 %
Net cash used in financing activities(8,572)(25,956)17,384 (67)%
Net decrease in cash and cash equivalents$(13,741)$(49,081)$35,340 (72)%
Three months ended March 31,
20242023$ Change% Change
Net cash provided by operating activities$5,977 $7,720 $(1,743)(23)%
Net cash used in investing activities(71,039)(14,035)(57,004)406 %
Net cash provided by (used in) financing activities106,351 (7,099)113,450 *
Net decrease in cash and cash equivalents and restricted cash$41,289 $(13,414)$54,703 (408)%
*    Percentage change of over 500%
Operating Activities
Cash provided by operating activities for the ninethree months ended September 30, 2023March 31, 2024 was $48.9$6.0 million, as compared to cash used inprovided by operating activities of $2.8$7.7 million for the ninethree months ended September 30, 2022.March 31, 2023. The increasedecrease in cash provided by operating activities was primarily driven by changes in net income and working capital. For the ninethree months ended September 30, 2023,March 31, 2024, net income exclusive of depreciation and amortization, amortization of debt issuance cost, share-based compensation, unrealized gains or losses, income or loss from equity method investments, and deferred tax and other was $83.7$29.1 million compared to $80.1$26.7 million for the ninethree months ended September 30, 2022.March 31, 2023. Working capital for the ninethree months ended September 30, 2023March 31, 2024, decreased operating cash flow by $34.8$23.2 million, compared to an $82.9$18.9 million decrease in operating cash flow at September 30, 2022.March 31, 2023. The change in working capital for the ninethree months ended September 30, 2023March 31, 2024 was mainly driven by an increase in receivables, net, other receivables and increase in medical liabilities related to the Company’s participation in value-based Medicare fee-for-service model, increase in related party receivables primarily due to timing of our receivables including risk pool settlements that occur approximately 18 months after the risk pool performance year is completed, and increase in accounts payable and accrued liabilities and income tax payable due toas a result of timing ofin income tax payments.
Investing Activities
Cash used in investing activities during the ninethree months ended September 30, 2023March 31, 2024, was $54.1$71.0 million, primarily due to purchases of property and equipment of $21.5 million, purchases of marketable securities of $2.1 million, purchase of a privately held investment of $2.0 million, purchase of an equity method investment of $0.3 million, contribution to an equity method investment of $0.7 million, issuance of a loan receivable of $25.0 million, and payments for business and asset acquisitions, net of cash acquired of $4.7 million. The cash used in investing activities was partially offset by proceeds from repayment$50.6 million, issuance of a loan receivable of $2.2$20.0 million, and purchases of property and equipment of $0.4 million. Cash used in investing activities during the ninethree months ended September 30, 2022,March 31, 2023 was $20.3$14.0 million, primarily due to a deposit for purchase of property of $8.8 million, purchases of property and equipment of $22.1 million, payments for business acquisition, net of cash, of $5.6$6.0 million, purchase of marketable securities of $1.8$1.0 million, and funding forpurchase of an equity method investment of $1.8 million. The cash used in investing activities was$0.3 million, partially offset by proceeds from the sale of marketable securities of $6.4 million, repayment of a loan receivable of $4.1 million, and distributions from an equity method investment of $0.4$2.1 million.
Financing Activities
Cash provided by financing activities during the three months ended March 31, 2024, was $106.4 million, primarily due to borrowings on long-term debt totaling $110.0 million, partially offset by repayment of long term-debt of $3.5 million. Cash used in financing activities during the ninethree months ended September 30,March 31, 2023, was $8.6 million, primarily due to repurchase of treasury stock of $9.7$9.5 million, dividend payments of $2.3$0.1 million, repayment of debt of $0.5$0.2 million, aand repayment of finance lease obligations of $0.5$0.2 million, and purchase of non-controlling interest of $0.1 million. This was partially offset by borrowings from bank loans totaling $3.1$1.6 million and proceeds from the exercise of options of $1.3 million. Cash used in financing activities during the nine months ended September 30, 2022, was $26.0 million. Cash used in financing activities during the nine months ended September 30, 2022, was primarily due to dividend payments of $12.7 million, repurchase of shares of $9.6 million, repayment of debt of $3.7 million, purchase of non-controlling interest of $4.3 million, and a repayment of finance lease obligations of $0.4 million.
Excluded Assets
In September 2019, APC and AP-AMH entered into Second Amendment to Series A Preferred Stock Purchase Agreement, which clarified the term excluded assets (“Excluded Assets”). Excluded Assets means (i) assets received from the sale of shares of the Series A Preferred Stock equal to the Series A Purchase Price (as defined in the purchase agreement), (ii)
6549


the assets of APC that are not Healthcare Services Assets (as defined in the purchase agreement), including APC’s equity interests in Apollo Medical Holdings, Inc., and any entity that is primarily engaged in the business of owning, leasing, developing, or otherwise operating real estate, (iii) any assets acquired with the proceeds of the sale, assignment, or other disposition of any of the assets described in clauses (i) or (ii), and (iv) any proceeds of the assets described in clauses (i), (ii), and (iii).
The Excluded Assets as of September 30, 2023 are primarily comprised of assets and liabilities from operating real estate and proceeds from the sale of UCI. Any dividends issued to APC shareholders are paid using cash from Excluded Assets. As of September 30, 2023 and December 31, 2022, the assets and liability included in Excluded Assets consisted of the following (in thousands):
September 30, 2023December 31, 2022
Cash and cash equivalents$11,630 $30,163 
Investment in marketable securities522 4,543 
Land, property, and equipment, net120,409 101,349 
Investments in other entities – equity method20,642 19,999 
Other receivables and assets6,753 3,907 
Other liabilities(5,374)(4,754)
Long-term debt(29,755)(27,264)
Total Excluded Assets$124,827 $127,943 
For the nine months ended September 30, 2023 and 2022, the Excluded Assets net income consisted of the following (in thousands):
Nine Months Ended
September 30,
20232022
Total operating expenses$3,277 $2,877 
Total other income (expense), net$(1,734)$(13,132)
Excluded Assets net income (loss)$(5,028)$(16,014)
Credit Facilities
The Company’s debt balance consisted of the following (in thousands):
September 30, 2023March 31, 2024
Term Loan$296,500 
Revolver Loan$94,759 180,000 
Real Estate Loans*22,707 
Construction Loan*7,106 
Promissory Note Payable2,000 
Total debt211,813393,259 
Less: Current portion of debt(2,991)(20,750)
Less: Unamortized financing costs(2,609)(4,061)
Long-term debt$206,213368,448 
66


*Loans are deemed Excluded Assets that are solely for the benefit of APC and its shareholders.
The following are the future commitments of the Company’s debt for the years ending December 31 (in thousands) below:
Amount
2023 (excluding the nine months ended September 30, 2023)$158 
20243,234 
AmountAmount
2024 (excluding the three months ended March 31, 2024)
202520257,895 
20262026181,164 
202720271,182 
Thereafter18,180 
2028
TotalTotal$211,813 
Total
Total
Amended Credit Agreement
The Amended Credit Agreement provides for a five-year revolving credit facility to the Company of $400.0 million, which includes a letter of credit sub-facility of up to $50.0 million and a swingline loan sub-facility of $25.0 million, which expires on June 16, 2026. On November 3, 2023, the Company entered into the third amendment to the Amended Credit Agreement, Amendment, which provided a new term loan to the Company in an aggregate amount of up to $300.0 million. This increased the Company’s facility under the Amended Credit Agreement to $700.0 million, including the existing $400.0 million revolver. As of November 8, 2023, the Company made drawdowns of $280.0 million under the Amended Credit Agreement, of which $180.0 million was used to pay the outstanding amount borrowed on the revolving line of credit.
Refer to Note 9 — “Credit Facility, Bank Loans, and Lines of Credit” and Note 20 — “Subsequent Events” to our consolidated financial statements under Item 1 in this Quarterly Report on Form 10-Q for additional information.
Real Estate Loans (Excluded Assets for the benefit of APC and its subsidiaries)
On December 31, 2020, using cash comprised solely of Excluded Assets, APC purchased a 100% interest in MPP, AMG Properties, and ZLL. As a result of the purchase on the date of acquisition, APC assumed $6.4 million, $0.7 million, and $0.7 million of existing loans held by MPP, AMG Properties, and ZLL, respectively. Refer to Note 9 — “Credit Facility, Bank Loans, and Lines of Credit” to our consolidated financial statements under Item 1 in this quarterly report on Form 10-Q for additional information.
On January 25, 2022, 120 Hellman entered into a real estate loan agreement with MUFG Union Bank N.A. and borrowed $16.3 million. Refer to Note 9 — “Credit Facility, Bank Loans, and Lines of Credit” to our consolidated financial statements under Item 1 in this quarterly report on Form 10-Q for additional information.
Construction Loan (Excluded Assets for the benefit of APC and its subsidiaries)
In April 2021, Tag 8 entered into a construction loan agreement with MUFG Union Bank N.A. (“Construction Loan”) that allows Tag 8 to borrow up to $10.7 million. Tag 8 is a VIE consolidated by the Company. Refer to Note 9 — “Credit Facility, Bank Loans, and Lines of Credit” to ourcondensed consolidated financial statements under Item 1 in this quarterly report on Form 10-Q for additional information.
Promissory Note Payable
In May 2021, FYBFor Your Benefit, Inc. entered into a promissory note agreement with CCHCA.Chinese Community Health Care Association. The principal on the promissory note is $2.0 million with a maturity date of May 9, 2024. Refer to Note 9 — “Credit Facility, Bank Loans, and Lines of Credit” to our condensed consolidated financial statements under Item 1 in this quarterly report on Form 10-Q for additional information.
67


Critical Accounting Policies and Estimates
The preparation of financial statements and related disclosures in conformity with U.S. GAAP requires our management to make judgments, assumptions, and estimates that affect the amounts of revenue, expenses, income, assets and
50


liabilities reported in our condensed consolidated financial statements and accompanying notes. Actual results and the timing of recognition of such amounts could differ from those judgments, assumptions, and estimates. In addition, judgments, assumptions, and estimates routinely require adjustment based on changing circumstances and the receipt of new or better information. Understanding our accounting policies and the extent to which our management uses judgment, assumptions, and estimates in applying these policies, therefore, is integral to understanding our financial statements. Critical accounting policies and estimates are defined as those that reflect significant judgments and uncertainties, potentially resulting in materially different results under different assumptions and conditions. We summarize our most significant accounting policies in relation to the accompanying condensed consolidated financial statements in Note 2 — “Basis of Presentation and Summary of Significant Accounting Policies” thereto. Please also refer to the Critical Accounting Policies section of Management’s Discussion and Analysis of Financial Condition and Results of Operations included in our Annual Report on Form 10-K/A10-K for the fiscal year ended December 31, 2022.2023.

Off-Balance Sheet Arrangements
As of September 30, 2023,March 31, 2024, we had no off-balance sheet arrangements that are or have been reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources that are material to investors.
6851



ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Interest Rate Risk
Borrowings under the Term Loan provided for under our Amended Credit Agreement, exposed us to interest rate risk. Asas of September 30, 2023, we had $180.0 million in outstanding borrowings under our Amended Credit Agreement. As of September 30, 2023, the amount borrowed under the Amended Credit AgreementMarch 31, 2024, were $296.5 million. The Term Loan bears interest at an annual rate equal to either, at the Company’s option, (a) the Term SOFR Reference Rate calculated two U.S. Government Securities Business Days prior to(as defined in the first day of such interest period, as such rate is published by the Term SOFR Administrator (Federal Reserve Bank of New York)Amended Credit Agreement), adjusted for any Term SOFR Adjustment (as defined in the Amended Credit Agreement), plus a spread from 1.50% to 2.75%, as determined on a quarterly basis based on the Company’s Consolidated Total Net Leverage Ratio, or (b) a base rate, plus a spread of 0.50% to 1.75%, as determined on a quarterly basis based on the Company’s Consolidated Total Net Leverage Ratio. As of March 31, 2024, the Company borrowed $94.8 million under the Revolver Loan. The Revolver Loan bears interest at an annual rate equal to either, at the Company’s option, (a) the Term SOFR Reference Rate (as defined in the Amended Credit Agreement), adjusted for any Term SOFR Adjustment (as defined in the Amended Credit Agreement) plus a spread ranging from 1.25% to 2.50%, as determined on a quarterly basis based on the Company’s leverage ratio,Consolidated Total Net Leverage Ratio (as defined in the Amended Credit Agreement), or (b) a base rate, plus a spread ofranging from 0.25% to 1.50%, as determined on a quarterly basis based on the Company’s leverage ratio. In addition,Consolidated Total Net Leverage Ratio. Borrowings under the Promissory Note Payable, as of September 30, 2023, Tag 8, a VIE consolidated by the Company, had $7.1 million in outstanding borrowings for the Construction Loan.March 31, 2024, was $2.0 million. The interest rate is defined as the prime rate plus 1.0%. The prime rate is updated annually on the Construction Loan is equal to an index rate determinedeffective date of the note and published by the bank. Furthermore, as of September 30, 2023, APC had $22.7 million in outstanding borrowings for real estate loans related to ZLL, MPP, AMG Properties, and 120 Hellman (“Real Estate Loans”). These loans, other than 120 Hellman’s Real Estate Loan, bear interest that is subject to change from time to time based on changes in an independent index, which is the daily Wall Street Journal “Prime Rate,” as quoted in the “Money Rates” column of The Wall Street Journal (Western edition) as determined by the Lender. Under no circumstances will the interest rate on these loans be less than 3.50% per annum or more than the maximum rate allowed by applicable law. 120 Hellman’s Real Estate Loan has a variable interest rate of 2.0% in excess of Daily Simple SOFR, which is the daily rate per annum equal to the secured overnight financing rate as administered by the Federal Reserve Bank of New York.. The Company has entered into interest rate swap agreements anda collar agreementsagreement for certain agreementsits Revolver Loan to effectively convert its floating-rate debt to a fixed-rate basis or to a rate within the agreed-upon range.basis. The principal objective of these contractsthe collar agreement is to eliminate or reduce the variability of the cash flows in interest payments associated with the Company’s floating-rate debt, thus reducing the impact of interest rate changes on future interest payment cash flows. A hypothetical 1% change in our interest rates for our outstanding borrowings under our Credit Agreement, Construction Loans, and Real Estate Loans would have increased or decreased our interest expense for the three months ended September 30, 2023March 31, 2024, by $2.1$3.9 million.

ITEM 4.  CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
The Company maintains “disclosure controls and procedures,” as defined in Rules 13a-15(e) or 15d-15(e) under the Exchange Act, designed to ensure that information required to be disclosed by a company in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange Act is accumulated and communicated to the company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving their objectives.
As of September 30, 2023,March 31, 2024, we carried out an evaluation, under the supervision and with the participation of our management, including our Co-ChiefChief Executive OfficersOfficer and Chief Financial and Operating Officer, of the effectiveness of the design and operation of our disclosure controls and procedures. As a result of a material weakness in internal control over financial reporting associated with income taxesBased on that is described below,evaluation, our Co-Chiefmanagement, including our Chief Executive OfficersOfficer and Chief Financial and StrategyOperating Officer, determinedconcluded that our disclosure controls and procedures were not effective as of September 30, 2023.
Material Weakness in Internal Control over Financial Reporting Associated with Company’s Tax Provision
A material weakness is a deficiency, or combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of a company’s annual and interim financial statements will not be detected or prevented on a timely basis. As disclosed in the Company’s Annual Report on Form 10-K/A for the year ended DecemberMarch 31, 2022, management has identified a material weakness in internal controls relating to the inadequate design of controls associated with income taxes resulting in insufficient analysis, documentation, and review regarding the completeness and accuracy of the Company’s tax filing structure with related impact on intercompany transactions and consolidated tax filing groups.
69


This material weakness resulted in errors in the unaudited consolidated financial statements for the three and nine months ended September 30, 2022 that are restated in this Form 10-Q. Additionally, this material weakness could result in misstatements of the related accounts or disclosures that would result in a material misstatement to the annual or interim consolidated financial statements that would not be prevented or detected.
Management’s Remediation Plans
Management is actively engaged in the implementation of remediation plans to address the controls contributing to the material weakness associated with the tax provision. The Company’s remediation actions include, but are not limited to, the following:

i.We have hired additional personnel that are experienced in tax matters and are implementing controls to ensure the completeness and accuracy of the Company’s tax filing structure.

ii.We continue to design and implement relevant controls to enable an effective and timely review of the income tax consequences of intercompany transactions and consolidated tax group determinations. This includes the identification of relevant supporting documentation and the retention of sufficient detailed evidence of review procedures performed.
We believe these measures will remediate the material weakness, but management is assessing the need for any additional steps to remediate the underlying causes that gave rise to this weakness. The material weakness will not be considered remediated until the applicable controls operate for a sufficient period of time and management has concluded, through testing, that these controls are operating effectively. There is no assurance that additional remediation steps will not be necessary.
Notwithstanding the identified material weakness, management believes the consolidated financial statements included in this Form 10-Q fairly present, in all material respects, our results of operations and cash flows for the three and nine months ended September 30, 2023 and our financial condition as of such date, in accordance with GAAP.2024.

Changes in Internal Control Over Financial Reporting
There were no changes in our internal control over financial reporting during the quarter ended September 30, 2023March 31, 2024, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting, other than implementation of the measures described above to remediate the material weakness.reporting.


7052


PART II – OTHER INFORMATION
ITEM 1.  LEGAL PROCEEDINGS
In the ordinary course of our business, we,We are, from time to time, become involvedparty to lawsuits, threatened lawsuits, disputes and other claims arising in the normal course of business. We assess our liabilities and contingencies in connection with outstanding legal proceedings utilizing the latest information available. Where it is probable that we will incur a loss and the amount of the loss can be reasonably estimated, we record a liability in our consolidated financial statements. These legal accruals may be increased or decreased to reflect any relevant developments on a quarterly basis. Where a loss is not probable or the amount of the loss is not estimable, we do not record an accrual, consistent with applicable accounting guidance. In the opinion of management, while the outcome of such claims and disputes cannot be predicted with certainty, our ultimate liability in connection with these matters is not expected to have a material adverse effect on our results of operations, financial position or cash flows, and the amounts accrued for any individual matter are not material. However, legal proceedings are inherently uncertain. As a result, the outcome of a particular matter or a combination of matters may be material to our results of operations for a particular period, depending upon the size of the loss or our income for that particular period.
Certain of the pending andor threatened legal actionsproceedings or claims in which we are involved are discussed under Note 12 - “Commitments and proceedings. Many of the Company’s payer and provider contracts are complexContingencies,” to our unaudited consolidated financial statements in nature and may be subject to differing interpretations regarding amounts due for the provision of medical services, which may not come to light until a substantial period of time has passed following contract implementation. We may also become subject to other lawsuits which could involve significant claims and/or significant defense costs, but as of the date of this Quarterly Report on Form 10-Q, except as disclosed, we are not a party to any lawsuit or proceeding which management expects to, individually or in the aggregate, have a material adverse effect on us or our business. The resolution of any claim or litigationdisclosure is subject to inherent uncertainty and could have a material adverse effect on the Company’s financial condition, cash flows, or results of operations.incorporated by reference herein.

ITEM 1A. RISK FACTORS
Our business, financial condition, and operating results are affected by a number of factors, whether currently known or unknown, including risks specific to us or the healthcare industry, as well as risks that affect businesses in general. In addition to the information and risk factors set forth in this Quarterly Report on Form 10-Q, you should carefully consider the factors discussed in Part I, Item 1A, “Risk Factors” in our Annual Report on Form 10-K/A10-K for the year ended December 31, 2022,2023, filed with the SEC on August 9, 2023.February 29, 2024. The risks disclosed in such Annual Report and in this Quarterly Report could materially adversely affect our business, financial condition, cash flows, or results of operations and thus our stock price. We believe there have been no material changes in our risk factors from those disclosed in the Annual Report, other than with respect to the risk factor discussed below.Report. However, additional risks and uncertainties not currently known or which we currently deem to be immaterial may also materially adversely affect our business, financial condition, or results of operations.
These risk factors may be important to understanding other statements in this Quarterly Report and should be read in conjunction with the consolidated financial statements and related notes in Part I, Item 1, “Financial Statements” and Part I, Item 2, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Quarterly Report on Form 10-Q. Because of such risk factors, as well as other factors affecting the Company’s financial condition and operating results, past financial performance should not be considered to be a reliable indicator of future performance, and investors should not use historical trends to anticipate results or trends in future periods. In addition, the disclosure of any risk factor should not be interpreted to imply that the risk has not already materialized.
We currently, and may in the future, have assets held at financial institutions that exceed the insurance coverage offered by the Federal Deposit Insurance Corporation; the loss of such assets would have a severe negative affect on our operations and liquidity.
We maintain our cash assets at certain financial institutions in the U.S. in amounts that are significantly in excess of the FDIC insurance limit of $250,000. As of September 30, 2023, our deposit accounts with banks exceeded the FDIC’s insured limit by approximately $301.8 million. In the event of a failure of any financial institutions where we maintain our deposits or other assets, we may incur a significant loss to the extent such loss exceeds the FDIC insurance limitation, which could have a material adverse effect on our liquidity, financial condition and our results of operations.

ITEM 2.  UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS AND ISSUER PURCHASES OF EQUITY SECURITIES
During the three months ended September 30, 2023,March 31, 2024 the Company issued an aggregate of 631,712 shares of common stock. The foregoing issuances was exempt from the registration provisions of the Securities Act of 1933, as amended, pursuant to Section 4(a)(2) thereof, and/or Regulation D promulgated thereunder, as a transaction not involving public offering.
During the three months ended March 31, 2024, no shares were repurchased under the Company’s share repurchase plan. In December 2022, ApolloMed’sAstrana’s Board of Directors approved a share repurchase plan authorizing the Company to repurchase up to $50.0 million of its shares of common stock on the open market and through privately negotiated transactions. This share repurchase plan does not have an expiration date. The Board may suspend or discontinue the repurchase program at any time. This repurchase program does not obligate the Company to make additional repurchases at any specific time or in any specific situation. As of September 30, 2023,March 31, 2024, $40.5 million remained available for repurchase under the repurchase plan.
53


The following table provides information about purchases made by the Company of shares of the Company's common stock during the three months ended September 30, 2023.March 31, 2024.
71


(in thousands)
Period
Total Number of Shares Purchased(1)
Average Price Paid per ShareTotal Number of Shares Purchased as Part of Publicly Announced Plans or ProgramsApproximate Dollar Value of Shares that May Yet be Purchased Under the Program
July 1, 2023 to July 31, 2023680 $33.70 — $40,461 
August 1, 2023 to August 31, 2023488 $37.70 — $40,461 
September 1, 2023 to September 30, 2023586 $32.89 — $40,461 
Total1,754 $32.89 — $40,461 
(in thousands)
Period
Total Number of Shares Purchased(1)
Average Price Paid per ShareTotal Number of Shares Purchased as Part of Publicly Announced Plans or ProgramsApproximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs
January 1, 2024 to January 31, 20242,875 $37.08 — $40,461 
February 1, 2024 to February 29, 20246,318 $42.16 — $40,461 
March 1, 2024 to March 31, 202447,547 $41.96 — $40,461 
Total56,740 $41.73 — $40,461 
(1) Shares were repurchased to satisfy tax withholding obligations due upon the vesting of restricted stock held by certain employees. We did not pay cash to repurchase these shares, nor were these repurchases part of a publicly announced plan or program.
7254



ITEM 3.  DEFAULTS UPON SENIOR SECURITIES
None.

ITEM 4. MINE SAFETY DISCLOSURES
Not applicable.

ITEM 5.  OTHER INFORMATION

Rule 10b5-1 Trading Plans

During the quarter ended September 30, 2023,March 31, 2024, none of the Company’s directors or executive officers adopted, modified or terminated any contract, instruction or written plan for the purchase or sale of Company securities that was intended to satisfy the affirmative defense conditions of Rule 10b5-1(c) of the Exchange Act or any “non-Rule 10b5-1 trading arrangement” (as defined in Item 408(c) of Regulation S-K).
Bylaws Amendments
On February 28, 2024, the Company’s board of directors approved the amendment and restatement of the Company’s Restated Bylaws (as amended and restated, the “Amended and Restated Bylaws”), which became effective immediately upon adoption. Among other things, the Amended and Restated Bylaws:
establish certain procedural mechanics and disclosure requirements for stockholder nominations of directors and submissions of proposals for other business made in connection with annual and special meetings of stockholders, including to address rules related to the use of universal proxy cards adopted by the SEC under Rule 14a-19 promulgated under the Exchange Act;
require stockholders directly or indirectly soliciting proxies from other stockholders to use a proxy card color other than white, with the white proxy card being reserved for exclusive use by the board of directors; and
include various updates throughout to conform to current Delaware law (including the recent amendments to the Delaware General Corporation Law), including amendments relating to stockholder lists and stockholder meeting adjournments
The Amended and Restated Bylaws also incorporate ministerial, clarifying and conforming changes.
ITEM 6.  EXHIBITS
The following exhibits are either incorporated by reference into or filed or furnished with this Quarterly Report on Form 10-Q, as indicated below.
Exhibit
No.
Description
2.1†
2.2
55


2.2
2.3
2.4†
2.5†
3.1
3.2
3.3
3.4
73


3.5
3.6
3.73.6
3.83.7
4.13.8
10.1+
10.2
10.3†3.9
10.4†10.1
10.5†10.2†
10.3+
10.4+
10.6†
56


10.5+
10.6+
10.7+
10.8+
10.9+
10.10+
10.11+
10.12+
10.13+
10.14+†
10.15
10.16
10.17†
10.18
10.19+
31.1*
10.20+
10.21+*
57


31.1*
31.2*
31.3*
32**
101.INS*Inline XBRL Instance Document
101.SCH*Inline XBRL Taxonomy Extension Schema Document
101.CAL*Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*Inline XBRL Taxonomy Extension Presentation Linkbase Document
104104*Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101)
*Filed herewith.
**Furnished herewith
74


+Management contract or compensatory plan, contract or arrangement
TheCertain of the exhibits and schedules and exhibits thereofto this exhibit have been omitted pursuant toin accordance with Regulation S-K Item 601(a)(5) of Regulation S-K. A. The Company agrees to furnish a copy of anyall omitted schedule or exhibit will be furnishedexhibits and schedules to the SEC upon its request.
7558


SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
APOLLO MEDICAL HOLDINGS,ASTRANA HEALTH, INC.
Dated: NovemberMay 9, 20232024By:/s/ Thomas LamBrandon K. Sim
Thomas Lam, M.D., M.P.H.
Co-Chief
Brandon K. Sim, M.S.
Chief Executive Officer &and President
(Principal Executive Officer)
Dated: NovemberMay 9, 20232024By:/s/ Brandon Sim
Brandon Sim
Co-Chief Executive Officer
(Principal Executive Officer)
Dated: November 9, 2023By:/s/ Chandan Basho
Chandan Basho,
M.B.A.
Chief Financial and Operating Officer
(Principal Financial Officer)
7659