Restatement of Previously Reported Financial Statements | Restatement of Previously Reported Financial Statements The restatement reflects the reclassification of the Earnout Shares related to the Business Combination from stockholders’ equity to a liability for the period from the closing of the Business Combination on June 8, 2021 to the achievement of the First Share Price Trigger on July 9, 2021. In accordance with SEC Staff Accounting Bulletin No. 99, “Materiality,” and SEC Staff Accounting Bulletin No. 108, “Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements,” the Company evaluated the corrections and determined that the related impact was material to the Company's previously filed unaudited condensed consolidated financial statements for the three and nine month periods ended and September 30, 2021. Therefore, on March 7, 2022, after discussion with WithumSmith+Brown, PC ("Withum"), the Company's current independent registered public accounting firm, the Audit Committee of the Company's Board of Directors and the Company's management concluded that the unaudited condensed financial statements for the three-month and nine-month periods ended September 30, 2021 should be restated to present the entire amount of the Earnout Shares as a liability as of the Closing Date of the Business Combination through July 9, 2021 and to record the change in fair value in profit (loss) in the three months ended September 30, 2021. As such, the Company is reporting the aforementioned restatements to the periods presented in this Form 10-Q/A. Impact of the Restatement The table below presents the effect of the financial statement adjustments related to the restatement of the Company's unaudited condensed consolidated balance sheet as of September 30, 2021 reported in the Original Filing: September 30, 2021 As Previously Reported Adjustments As Restated ASSETS CURRENT ASSETS Cash $ 80,451 $ - $ 80,451 Accounts receivable, net 33,624 - 33,624 Inventory 398 - 398 Prepaid expenses 17,926 - 17,926 Risk settlements due from providers 464 - 464 Due from related parties - - - Total Current Assets 132,863 - 132,863 - - Property and equipment, net 16,163 - 16,163 Goodwill 449,470 2,438 451,908 Intangible assets, net 61,575 - 61,575 Deferred debt issuance costs 2,084 - 2,084 Other assets 1,109 - 1,109 Total Assets $ 663,264 $ 2,438 $ 665,701 LIABILITIES AND STOCKHOLDERS'/MEMBERS' EQUITY CURRENT LIABILITIES Accounts payable $ 5,677 $ - $ 5,677 Accrued expenses 8,346 - 8,346 Risk settlements due to providers 171 - 171 Current portion of long-term debt 6,279 - 6,279 Due to related parties - - - Other current liabilities 2,831 - 2,831 Total Current Liabilities 23,304 - 23,304 Derivative warrant liabilities 17,110 17,110 Long-term debt, less current portion 112,890 - 112,890 Other liabilities 6,032 - 6,032 Total Liabilities 159,336 - 159,336 COMMITMENTS AND CONTINGENCIES STOCKHOLDERS'/MEMBER'S EQUITY Class A common stock ($ 0.0001 par value; 250,000,000 shares 87,073,985 shares issued and outstanding at September 30, 2021) 9 - 9 Additional paid-in-capital 506,108 ( 3,357 ) 502,751 (Accumulated deficit)/Retained earnings ( 2,189 ) 5,794 3,605 Members' equity - - - Total Stockholders'/Members' Equity 503,928 2,438 506,366 Total Liabilities and Stockholders'/Members' Equity $ 663,264 $ 2,438 $ 665,701 The tables below represent the effect of the financial statement adjustments related to the restatement of the unaudited condensed consolidated statements of operations for the three and nine months ended September 30, 2021 reported in the Original Filing: Three Months Ended September 30, 2021 As Previously Reported Adjustments As Restated Revenue Medicare risk-based revenue $ 76,428 $ - $ 76,428 Medicaid risk-based revenue 20,884 - 20,884 Other revenue 7,308 - 7,308 Total revenue 104,620 - 104,620 - Operating expenses - External provider costs 73,329 - 73,329 Cost of care 21,602 - 21,602 Sales and marketing 1,274 - 1,274 Corporate, general and administrative 13,589 - 13,589 Depreciation and amortization 5,176 - 5,176 Acquisition related costs 879 - 879 Total operating expenses 115,849 - 115,849 Operating income (loss) ( 11,229 ) - ( 11,229 ) Interest expense, net ( 1,291 ) - ( 1,291 ) Gain on remeasurement of warrant liabilities 10,227 - 10,227 Loss on remeasurement of earnout liabilities - ( 11,625 ) ( 11,625 ) Gain on extinguishment of debt, net 279 - 279 Other expense, net ( 840 ) ( 840 ) Loss before income tax ( 2,854 ) ( 11,625 ) ( 14,479 ) Income tax provision - - - Net loss ( 2,854 ) ( 11,625 ) ( 14,479 ) Net (loss) attributable to non-controlling interest - Net (loss) attributable to controlling interest ( 2,854 ) ( 11,625 ) ( 14,479 ) Net (loss) attributable to CareMax, Inc. Class A Common stockholders $ ( 2,854 ) $ ( 11,625 ) $ ( 14,479 ) Weighted average basic shares outstanding 82,552,520 $ - 82,552,520 Weighted average diluted shares outstanding 82,552,520 - 82,552,520 Net (loss) per share - Basic $ ( 0.03 ) $ ( 0.15 ) $ ( 0.18 ) Diluted $ ( 0.03 ) $ ( 0.15 ) $ ( 0.18 ) Nine Months Ended September 30, 2021 As Previously Reported Adjustments As Restated Revenue Medicare risk-based revenue $ 142,005 $ - $ 142,005 Medicaid risk-based revenue 26,333 - 26,333 Other revenue 9,118 - 9,118 Total revenue 177,456 - 177,456 - - Operating expenses - - External provider costs 127,023 - 127,023 Cost of care 34,822 - 34,822 Sales and marketing 2,340 - 2,340 Corporate, general and administrative 24,264 - 24,264 Depreciation and amortization 7,127 - 7,127 Acquisition related costs 1,028 - 1,028 Total operating expenses 196,604 - 196,603 Operating income (loss) ( 19,148 ) - ( 19,147 ) Interest expense, net ( 2,587 ) - ( 2,587 ) Gain on remeasurement of warrant liabilities 12,022 - 12,022 Gain on remeasurement of earnout liabilities - 5,794 5,794 Gain on extinguishment of debt, net 1,637 - 1,637 Other expense, net ( 840 ) ( 840 ) Loss income before income tax ( 8,916 ) 5,794 ( 3,120 ) Income tax provision - - - Net loss ( 8,916 ) 5,794 ( 3,120 ) Net (loss) attributable to non-controlling interest - - - Net (loss) attributable to controlling interest ( 8,916 ) 5,794 ( 3,120 ) Net (loss) attributable to CareMax, Inc. Class A Common stockholders $ ( 8,916 ) $ 5,794 $ ( 3,120 ) Weighted average basic shares outstanding 40,847,294 - 40,847,294 Weighted average diluted shares outstanding 40,847,294 - 40,847,294 Net (loss) per share - Basic $ ( 0.22 ) $ 0.14 $ ( 0.08 ) Diluted $ ( 0.22 ) $ 0.14 $ ( 0.08 ) The table below represents the effect of the financial statement adjustments related to the restatement of the Company's previously reported earnings per share as of September 30, 2021 reported in the Original Filing: Three Months Ended September 30, 2021 As Reported Adjustments As Restated Net loss attributable to CareMax, Inc. Class A common stockholders $ ( 2,854 ) $ ( 11,625 ) $ ( 14,479 ) Weighted average basic shares outstanding 82,552,520 - 82,552,520 Weighted average diluted shares outstanding 82,552,520 - 82,552,520 Net loss per share Basic $ ( 0.03 ) $ ( 0.15 ) $ ( 0.18 ) Diluted $ ( 0.03 ) $ ( 0.15 ) $ ( 0.18 ) Nine Months Ended September 30, 2021 As Reported Adjustments As Restated Net loss attributable to CareMax, Inc. Class A common stockholders $ ( 8,916 ) $ 5,794 $ ( 3,120 ) Weighted average basic shares outstanding 40,847,294 - 40,847,294 Weighted average diluted shares outstanding 40,847,294 - 40,847,294 Net loss per share Basic $ ( 0.22 ) $ 0.14 $ ( 0.08 ) Diluted $ ( 0.22 ) $ 0.14 $ ( 0.08 ) The tables below present the effect of the financial statement adjustments related to the restatement of the condensed consolidated statements of changes in stockholders'/members' equity reported in the Original Filing: As Reported Class A Common Stock Additional Total Retained Noncontrolling Total Shares Amount Paid-in-capital Controlling Interest Earnings Interest Equity BALANCE - DECEMBER 31, 2020 - - - 6,727 - - 6,727 Net income - - - 1,302 - - 1,302 Distributions - - - - - - - BALANCE- MARCH 31, 2021 - - - 8,029 - - 8,029 - Activity prior to the business combination: 0 Net loss - - - ( 6,487 ) - - ( 6,487 ) Effects of the business combination: - Reverse recapitalization 28,780,819 3 ( 137,426 ) ( 1,542 ) 1,542 - ( 137,423 ) Equity consideration issued to acquire IMC 10,412,023 1 155,346 - - - 155,347 Contingent consideration - - 38,348 - - - 38,348 Shares issued for holdback 55,000 - 821 - - - 821 Proceeds from the sale of Class A common stock, net of offering costs 41,000,000 4 397,525 - - - 397,529 Activity after the business combination: - Net loss - - - - ( 877 ) - ( 877 ) Equity consideration issued to acquire SMA 384,615 - 5,027 - - - 5,027 BALANCE- JUNE 30, 2021 80,632,457 8 459,641 - 665 - 460,314 Equity consideration issued to acquire DNF 2,741,528 - 26,072 - - - 26,072 Reverse recapitalization - - ( 104 ) - - - ( 104 ) Contingent consideration - - - - - - - Contingently issuable stock to CMG Sellers and IMC Parent 3,200,000 1 - - - - 1 Proceeds from the sale of Class A common stock, net of offering costs 500,000 - 6,650 - - - 6,650 Stock compensation expense - - 966 - - - 966 Series A Warrants issued under the Advisory Agreement - - 12,883 - - - 12,883 Net loss - - - - ( 2,854 ) - ( 2,854 ) BALANCE- SEPTEMBER 30, 2021 87,073,985 9 506,108 - ( 2,189 ) - 503,928 Adjustments Class A Common Stock Additional Total Retained Noncontrolling Total Shares Amount Paid-in-capital Controlling Interest Earnings Interest Equity BALANCE - DECEMBER 31, 2020 - - - - - - - Net income (loss) - - - - - - - Distributions - - - - - - - BALANCE- MARCH 31, 2021 - - - - - - - Effects of the business combination: Reverse recapitalization - - ( 40,785 ) - - - ( 40,785 ) Contingent consideration - - ( 38,348 ) - - - ( 38,348 ) Activity after the business combination: Net income - - - - 17,420 - 17,420 BALANCE- JUNE 30, 2021 - $ - $ ( 87,553 ) $ - $ 17,420 $ - $ ( 70,134 ) Contingently issuable stock to CMG Sellers and IMC Parent - First Share Price Trigger on Earnout Shares - - 45,088 - - - 45,088 Earnout Share Consideration 3,200,000 1 39,109 - - - 39,110 Post-close contingent consideration adjustment - - ( 2,438 ) - - - ( 2,438 ) Net loss - - - - ( 11,625 ) - ( 11,625 ) BALANCE- SEPTEMBER 30, 2021 - $ - $ ( 3,357 ) $ - $ 5,794 $ - $ - As Restated Class A Common Stock Additional Total Retained Noncontrolling Total Shares Amount Paid-in-capital Controlling Interest Earnings Interest Equity BALANCE - DECEMBER 31, 2020 - - - 6,727 - - 6,727 Net income - - - 1,302 - - 1,302 Distributions - - - - - - - BALANCE- MARCH 31, 2021 - - - 8,029 - - 8,029 Activity prior to the business combination: Net loss - - - ( 6,487 ) - - ( 6,487 ) Effects of the business combination: Reverse recapitalization 28,780,819 3 ( 186,632 ) ( 1,542 ) 1,542 - ( 186,629 ) Equity consideration issued to acquire IMC 10,412,023 1 155,346 - - - 155,347 Shares issued for holdback 55,000 - 821 - - - 821 Proceeds from the sale of Class A common stock, net of offering costs 41,000,000 4 397,525 - - - 397,529 Activity after the business combination: - - - - - - - Net income - - - - 16,543 - 16,543 Equity consideration issued to acquire SMA 384,615 - 5,027 - - - 5,027 BALANCE- JUNE 30, 2021 80,632,457 8 372,088 - 18,085 - 390,180 Equity consideration issued to acquire DNF 2,741,528 - 26,072 - - - 26,072 Reverse recapitalization - - ( 104 ) - - - ( 104 ) Contingently issuable stock to CMG Sellers and IMC Parent - First Share Price Trigger on Earnout Shares 3,200,000 1 39,109 - - - 39,110 Reclassification of contingent consideration previously liability classified - - 45,088 - - - 45,088 Proceeds from the sale of Class A Common stock, net of offering costs 500,000 - 6,650 - - - 6,650 Stock compensation expense - - 966 - - - 966 Series A Warrants issued under the Advisory Agreement - - 12,883 - - - 12,883 Net loss - - - - ( 14,479 ) - ( 14,479 ) BALANCE- SEPTEMBER 30, 2021 87,073,985 9 502,751 - 3,605 - 506,365 The table below presents the effect of the financial statement adjustments related to the restatement of the condensed consolidated statements of cash flows for the nine months ended September 30, 2021 reported in the Original Filing: Nine Months Ended September 30, 2021 As Previously Reported Adjustments As Restated CASH FLOWS FROM OPERATING ACTIVITIES Net (Loss)/Income $ ( 8,916 ) $ 5,794 $ ( 3,121 ) Adjustments to reconcile net (loss)/income to net cash - - (Used in)/provided by operating activities: - - Depreciation expense 1,657 1,657 Amortization expense 5,488 5,488 Amortization of debt issuance costs 522 522 Stock compensation expense 966 966 Change in fair value of warrant liabilities ( 12,022 ) ( 12,022 ) Change in fair value of contingent earnout liabilities - ( 5,794 ) ( 5,794 ) Gain on extinguishment of debt ( 1,637 ) ( 1,637 ) Changes in operating assets and liabilities: - - Accounts receivable 4,296 4,296 Inventory 67 67 Prepaid expenses ( 1,371 ) ( 1,371 ) Risk settlements due from/due to providers ( 384 ) ( 384 ) Due to/from related parties 235 235 Other assets ( 312 ) ( 312 ) Accounts payable 1,583 1,583 Accrued expenses ( 3 ) ( 3 ) Other liabilities 1,178 1,178 Accrued interest ( 149 ) ( 149 ) Net Cash (Used In)/Provided by Operating Activities ( 8,802 ) - ( 8,802 ) CASH FLOWS FROM INVESTING ACTIVITIES ( 2,967 ) ( 2,967 ) Purchase of property and equipment ( 298,344 ) ( 298,344 ) Net Cash Used in Investing Activities ( 301,311 ) - ( 301,311 ) CASH FLOWS FROM FINANCING ACTIVITIES Recapitalization transaction 415,000 415,000 Proceeds from borrowings on long-term debt and credit facilities ( 12,471 ) ( 12,471 ) Principal payments on long-term debt ( 108,386 ) ( 108,386 ) Payment of deferred financing costs 125,000 125,000 Long-term debt extinguishment costs ( 26,143 ) ( 26,143 ) Borrowing under paycheck protection program ( 6,883 ) ( 6,883 ) Distributions to members ( 487 ) ( 487 ) Net Cash Provided by Financing Activities - - 385,630 - 385,630 NET INCREASE IN CASH - - Cash - Beginning of Period 75,517 - 75,517 CASH - END OF PERIOD 4,934 - 4,934 $ 80,451 $ - $ 80,451 As a result of a revised fair value calculation, the total purchase consideration for IMC increased by $ 2.4 million. This amount was recorded as goodwill. The table below presents the effect of the financial statement adjustments in Note 3, Acquisitions to the condensed consolidated financial statements reported in the Original Filing: As Reported Adjustments As Restated Cash consideration (1) $ 172,302 $ - $ 172,302 Share consideration (2) $ 155,347 $ - $ 155,347 Contingent consideration (3) $ 38,348 $ 2,438 $ 40,785 Other consideration (4) $ 1,271 $ 1,271 |