| | | | | ii | | | |
| | | | | iii | | | |
| | | | | viii | | | |
| | | | | 1 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 40 | | | |
| | | | | 41 | | | |
| | | | | 42 | | | |
| | | | | 43 | | | |
| | | | | 56 | | | |
| | | | | 69 | | | |
| | | | | 75 | | | |
| | | | | 87 | | | |
| | | | | 89 | | | |
| | | | | 93 | | | |
| | | | | 101 | | | |
| | | | | 111 | | | |
| | | | | 114 | | | |
| | | | | 114 | | | |
| | | | | 114 | | | |
| | | | | F-1 | | | |
|
Information Not Required in this Prospectus
|
| | | | II-0 | | |
| | |
As of and for the year
ended December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Clinics(1) | | | | | 67 | | | | | | 54 | | |
Markets
|
| | | | 10 | | | | | | 7 | | |
Lives under value-based contracts (millions)
|
| | | | 1.6 | | | | | | 1.3 | | |
Adjusted EBITDA (in thousands)(2)
|
| | | $ | (4,824) | | | | | $ | 5,773 | | |
| | |
Year ended
December 31, |
| |
Change
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Net loss
|
| | | $ | (10,927) | | | | | $ | (14,322) | | | | | $ | 3,395 | | | | | | (23.7)% | | |
Depreciation and amortization
|
| | | | 3,341 | | | | | | 3,178 | | | | | | 163 | | | | | | 5.1% | | |
Interest expense
|
| | | | 320 | | | | | | 347 | | | | | | (27) | | | | | | (7.8)% | | |
Income tax benefit
|
| | | | (671) | | | | | | (493) | | | | | | (178) | | | | | | 36.1% | | |
Board and management fees
|
| | | | 553 | | | | | | 620 | | | | | | (67) | | | | | | (10.8)% | | |
Non-cash addbacks(1)
|
| | | | (5,115) | | | | | | 11,972 | | | | | | (17,087) | | | | | | (142.7)% | | |
Share-based compensation
|
| | | | 24,535 | | | | | | 151 | | | | | | 24,384 | | | | | | 16148.3% | | |
Change in fair value of liabilities
|
| | | | (28,577) | | | | | | — | | | | | | (28,577) | | | | | | N/A | | |
Practice acquisition-related costs(2)
|
| | | | 476 | | | | | | 374 | | | | | | 102 | | | | | | 27.3% | | |
Consulting and legal fees(3)
|
| | | | 1,826 | | | | | | 1,495 | | | | | | 331 | | | | | | 22.1% | | |
Other, net(4)
|
| | | | 1,692 | | | | | | 2,451 | | | | | | (759) | | | | | | (31.0)% | | |
Public company transaction costs
|
| | | | 7,723 | | | | | | — | | | | | $ | 7,723 | | | | | | N/A | | |
Adjusted EBITDA(5)
|
| | | $ | (4,824) | | | | | $ | 5,773 | | | | | $ | (10,597) | | | | | | (183.6)% | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenue | | | | | | | | | | | | | |
Patient services
|
| | | | 61.2% | | | | | | 62.3% | | |
Dispensary
|
| | | | 35.7% | | | | | | 34.1% | | |
Clinical trials & other
|
| | | | 3.1% | | | | | | 3.6% | | |
Total operating revenue
|
| | | | 100.0% | | | | | | 100.0% | | |
Operating expenses | | | | | | | | | | | | | |
Direct costs – patient services
|
| | | | 49.0% | | | | | | 51.1% | | |
Direct costs – dispensary
|
| | | | 30.6% | | | | | | 28.7% | | |
Direct costs – clinical trials & other
|
| | | | 0.3% | | | | | | 0.5% | | |
Selling, general and administrative expense
|
| | | | 41.1% | | | | | | 22.3% | | |
Depreciation and amortization
|
| | | | 1.6% | | | | | | 1.7% | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Total operating expenses
|
| | | | 122.6% | | | | | | 104.3% | | |
Loss from operations
|
| | | | (22.6)% | | | | | | (4.3)% | | |
Other non-operating expense (income) | | | | | | | | | | | | | |
Interest expense
|
| | | | 0.2% | | | | | | 0.2% | | |
Change in fair value of derivative warrant liabilities
|
| | | | (1.8)% | | | | | | —% | | |
Change in fair value of earnout liabilities
|
| | | | (12.3)% | | | | | | —% | | |
Gain on debt extinguishment
|
| | | | (2.4)% | | | | | | —% | | |
Other, net
|
| | | | (0.5)% | | | | | | 3.3% | | |
Total other non-operating expense (income)
|
| | | | (16.8)% | | | | | | 3.5% | | |
(Loss) income before provision for income taxes
|
| | | | (5.8)% | | | | | | (7.8)% | | |
Income tax benefit
|
| | | | 0.3% | | | | | | 0.3% | | |
Net (loss) income
|
| | | | (5.5)% | | | | | | (7.5)% | | |
|
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Patient services
|
| | | $ | 124,074 | | | | | $ | 116,817 | | | | | $ | 7,257 | | | | | | 6.2% | | |
Dispensary
|
| | | | 72,550 | | | | | | 63,890 | | | | | | 8,660 | | | | | | 13.6% | | |
Clinical trials & other
|
| | | | 6,379 | | | | | | 6,808 | | | | | | (429) | | | | | | (6.3)% | | |
Total operating revenue
|
| | | $ | 203,003 | | | | | $ | 187,515 | | | | | $ | 15,488 | | | | | | 8.3% | | |
Patient services
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
Year Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Direct costs – patient services
|
| | | $ | 99,401 | | | | | $ | 95,747 | | | | | $ | 3,654 | | | | | | 3.8% | | |
Direct costs – dispensary
|
| | | | 62,102 | | | | | $ | 53,907 | | | | | | 8,195 | | | | | | 15.2% | | |
Direct costs – clinical trials & other
|
| | | | 652 | | | | | | 982 | | | | | | (330) | | | | | | (33.6)% | | |
Selling, general and administrative expense
|
| | | | 83,365 | | | | | | 41,898 | | | | | | 41,467 | | | | | | 99.0% | | |
Depreciation and amortization
|
| | | | 3,341 | | | | | | 3,178 | | | | | | 163 | | | | | | 5.1% | | |
Total operating expenses
|
| | | $ | 248,861 | | | | | $ | 195,712 | | | | | $ | 53,149 | | | | |
|
27.2%
|
| |
| | |
Year Ended December 31,
|
| |
Change
|
| | ||||||||||||||||||||
(dollars in thousands)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| | | | ||||||||||||
Interest expense
|
| | | $ | 320 | | | | | $ | 347 | | | | | $ | (27) | | | | | | (7.8)% | | | | ||
Decrease in fair value of warrant liabilities
|
| | | | (3,686) | | | | | | — | | | | | | (3,686) | | | | | | N/A | | | | ||
Decrease in fair value of earnout liabilities
|
| | | | (24,891) | | | | | | — | | | | | | (24,891) | | | | | | N/A | | | | ||
Gain on debt extinguishment
|
| | | | (4,957) | | | | | | — | | | | | | (4,957) | | | | | | N/A | | | | ||
Other, net
|
| | | $ | (1,046) | | | | | $ | 6,271 | | | | | $ | (7,317) | | | | | | (116.7)% | | | | ||
Total other non-operating (income) expense
|
| | | $ | (34,260) | | | | | $ | 6,618 | | | | | $ | (40,878) | | | | | | (617.7)% | | | |
| | |
Year Ended December 31,
|
| |
Change
|
| ||||||||||||||||||
(dollars in thousands)
|
| |
2021
|
| |
2020
|
| |
$
|
| |
%
|
| ||||||||||||
Net cash and restricted cash (used in) provided by operating activities
|
| | | $ | (32,680) | | | | | $ | 508 | | | | | $ | (33,188) | | | | | | (6,533.1)% | | |
Net cash and restricted cash used in investing activities
|
| | | | (12,154) | | | | | | (8,844) | | | | | | (3,310) | | | | | | 37.4% | | |
Net cash and restricted cash provided by financing activities
|
| | | | 154,010 | | | | | | 11,888 | | | | | | 142,122 | | | | | | 1,195.5% | | |
Net increase in cash and restricted cash
|
| | | $ | 109,176 | | | | | $ | 3,552 | | | | | $ | 105,624 | | | | | | 2,973.6% | | |
Cash at beginning of year
|
| | | | 5,998 | | | | | | 2,446 | | | | | | 3,552 | | | | | | 145.2% | | |
Cash and restricted cash at end of year
|
| | | $ | 115,174 | | | | | $ | 5,998 | | | | | $ | 109,176 | | | | | | 1,820.2% | | |
| | |
Material Cash Requirements Due by the Year Ended December 31,
|
| |||||||||||||||||||||||||||
(dollars in thousands)
|
| |
2022
|
| |
2023-2024
|
| |
2025-2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||
Operating leases
|
| | | $ | 4,263 | | | | | $ | 7,237 | | | | | $ | 4,672 | | | | | $ | 1,044 | | | | | $ | 17,216 | | |
Deferred acquisition consideration
|
| | | | 2,359 | | | | | | 2,109 | | | | | | — | | | | | | — | | | | | | 4,468 | | |
Other(1) | | | | | 5,262 | | | | | | 3,114 | | | | | | — | | | | | | — | | | | | | 8,376 | | |
Total material cash requirements
|
| | | $ | 11,884 | | | | | $ | 12,460 | | | | | $ | 4,672 | | | | | $ | 1,044 | | | | | $ | 30,060 | | |
| | |
California
|
| |
Arizona
|
| |
Nevada
|
| |
Florida
|
| ||||||||||||
Markets
|
| | | | 6 | | | | | | 1 | | | | | | 1 | | | | | | 2 | | |
Managed and Affiliated Clinics(1)
|
| | | | 54 | | | | | | 5 | | | | | | 3 | | | | | | 5 | | |
Providers
|
| | | | 81 | | | | | | 4 | | | | | | 3 | | | | | | 10 | | |
Name
|
| |
Age
|
| |
Position
|
| |||
Executive Officers | | | | | | | | | | |
Brad Hively | | | | | 43 | | | |
Chief Executive Officer and Director
|
|
Daniel Virnich | | | | | 43 | | | | President | |
Mihir Shah | | | | | 43 | | | | Chief Financial Officer | |
Matthew Miller | | | | | 45 | | | | Chief Operating Officer | |
Yale Podnos | | | | | 51 | | | | Chief Medical Officer | |
Non-Employee Directors | | | | | | | | | | |
Richard Barasch | | | | | 68 | | | | Director | |
Karen Johnson | | | | | 61 | | | | Director | |
Mohit Kaushal | | | | | 43 | | | | Director | |
Anne McGeorge | | | | | 61 | | | | Director | |
Maeve O’Meara | | | | | 40 | | | | Director | |
Ravi Sarin | | | | | 40 | | | | Director | |
Name and Principal
Position |
| |
Year
|
| |
Salary ($)(1)
|
| |
Bonus ($)(2)
|
| |
Stock Awards(3)
|
| |
Option
Awards ($)(4) |
| |
Non-Equity
Incentive Plan Compensation ($)(5) |
| |
All Other
Compensation ($)(6) |
| |
Total
|
| ||||||||||||||||||||||||
Brad Hively
|
| | | | 2021 | | | | | | 430,768 | | | | | | 49,987 | | | | | | 2,614,116 | | | | | | 8,396,264 | | | | | | 132,800 | | | | | | 11,600 | | | | | | 11,635,536 | | |
| | | | | 2020 | | | | | | 400,000 | | | | | | 11,228 | | | | | | — | | | | | | — | | | | | | 188,772 | | | | | | 11,400 | | | | | | 611,400 | | |
Daniel Virnich
|
| | | | 2021 | | | | | | 262,500 | | | | | | 14,351 | | | | | | 1,443,965 | | | | | | 5,884,101 | | | | | | 20,750 | | | | | | — | | | | | | 7,625,667 | | |
| | | | | 2020 | | | | | | 213,542 | | | | | | — | | | | | | — | | | | | | 176,187 | | | | | | 28,955 | | | | | | — | | | | | | 418,684 | | |
Scott Dalgleish
|
| | | | 2021 | | | | | | 250,000 | | | | | | 4,171 | | | | | | 879,502 | | | | | | 3,571,918 | | | | | | 41,500 | | | | | | 11,600 | | | | | | 4,758,691 | | |
| | | | | 2020 | | | | | | 76,515 | | | | | | — | | | | | | — | | | | | | 232,944 | | | | | | 8,124 | | | | | | — | | | | | | 317,583 | | |
| | | | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Equity Incentive
Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares or Units of Stock That Have Not Vested ($) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($) |
| ||||||||||||||||||||||||||||||
Brad Hively
|
| | | | 12/2/2019(1) | | | | | | 496,729 | | | | | | 496,731 | | | | | | — | | | | | $ | 0.85 | | | | | | 12/2/2029 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 12/2/2019(2) | | | | | | 22,888 | | | | | | 801,083 | | | | | | — | | | | | $ | 0.85 | | | | | | 12/2/2029 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 11/12/2021(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 141,380 | | | | | $ | 1,378,455 | | | | | | — | | | | | | — | | |
| | | | | 11/12/2021(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 212,070 | | | | | $ | 2,067,683 | | | | | | — | | | | | | — | | |
Daniel Virnich
|
| | | | 3/1/2020(1) | | | | | | 186,633 | | | | | | 239,970 | | | | | | — | | | | | $ | 0.86 | | | | | | 3/1/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 3/1/2020(2) | | | | | | 16,055 | | | | | | 561,951 | | | | | | — | | | | | $ | 0.86 | | | | | | 3/1/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 11/12/2021(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 78,094 | | | | | $ | 761,417 | | | | | | — | | | | | | — | | |
| | | | | 11/12/2021(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 117,142 | | | | | $ | 1,142,135 | | | | | | — | | | | | | — | | |
Scott Dalgleish
|
| | | | 11/16/2020(1) | | | | | | 70,692 | | | | | | 190,331 | | | | | | — | | | | | $ | 0.86 | | | | | | 11/16/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 11/16/2020(2) | | | | | | 9,746 | | | | | | 341,130 | | | | | | — | | | | | $ | 0.86 | | | | | | 11/16/2030 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 11/12/2021(3) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 47,566 | | | | | $ | 463,769 | | | | | | — | | | | | | — | | |
| | | | | 11/12/2021(4) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 71,350 | | | | | $ | 695,663 | | | | | | — | | | | | | — | | |
| | |
Shares of
Common Stock |
| |
% of
Ownership |
| ||||||
5% Holders | | | | | | | | | | | | | |
TOI HC I, LLC(1)
|
| | | | 15,662,794 | | | | | | 21.0% | | |
M33 Growth I L.P.(2)
|
| | | | 15,256,383 | | | | | | 20.5% | | |
FMR LLC(3)
|
| | | | 12,000,000 | | | | | | 16.1% | | |
Richy Agajanian(4)
|
| | | | 9,046,692 | | | | | | 12.0% | | |
FOG Ventures Investments, LLC(5)
|
| | | | 4,634,908 | | | | | | 6.2% | | |
OncologyCare Partners, LLC(6)
|
| | | | 4,109,771 | | | | | | 5.5% | | |
Directors and Executive Officers(7) | | | | | | | | | | | | | |
Brad Hively(8)
|
| | | | 1,134,577 | | | | | | 1.5% | | |
Daniel Virnich(9)
|
| | | | 547,576 | | | | | | * | | |
Mihir Shah
|
| | | | — | | | | | | — | | |
Matthew Miller(10)
|
| | | | 152,996 | | | | | | * | | |
Yale Podnos(11)
|
| | | | 81,740 | | | | | | * | | |
Richard Barasch(12)
|
| | | | 1,609,949 | | | | | | 2.2% | | |
Karen Johnson
|
| | | | 4,798 | | | | | | * | | |
Mohit Kaushal(13)
|
| | | | 30,332 | | | | | | * | | |
Anne McGeorge
|
| | | | 6,397 | | | | | | * | | |
Maeve O’Meara
|
| | | | 3,998 | | | | | | * | | |
Ravi Sarin(6)
|
| | | | 4,116,968 | | | | | | 5.5% | | |
All directors and executive officers as a group (11 individuals)
|
| | | | 7,689,331 | | | | | | 10.1% | | |
| | |
Securities Beneficially
Owned prior to this Offering |
| |
Securities to be
Sold in this Offering |
| |
Shares Beneficially
Owned after this Offering+ |
| |||||||||||||||||||||||||||||||||||||||
Names and Addresses
|
| |
Shares of
Common Stock |
| |
Warrants
|
| |
Shares of
Common Stock |
| |
Warrants
|
| |
Shares of
Common Stock |
| |
Percentage
|
| |
Warrants
|
| |
Percentage
|
| ||||||||||||||||||||||||
Empery Tax Efficient, LP(1a)
|
| | | | 4,776 | | | | | | — | | | | | | 4,776 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Empery Tax Efficient III, LP(1b)
|
| | | | 4,506 | | | | | | — | | | | | | 4,506 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Empery Asset Master, LTD
(1c)
|
| | | | 17,799 | | | | | | — | | | | | | 17,799 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Dev Naik L.L.C.(2)
|
| | | | 800,000 | | | | | | — | | | | | | 800,000 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Variable Insurance Products Fund III: VIP Growth Opportunities Portfolio(3)
|
| | | | 112,536 | | | | | | — | | | | | | 112,536 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Capital Trust: Fidelity Stock Selector Small Cap Fund(4)
|
| | | | 373,842 | | | | | | — | | | | | | 373,842 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Variable Insurance Products
Fund IV: VIP Health Care Portfolio(5) |
| | | | 282,701 | | | | | | — | | | | | | 282,701 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Advisor Series I: Fidelity Advisor Series Growth Opportunities Fund(6)
|
| | | | 28,268 | | | | | | — | | | | | | 28,268 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Advisor Series I: Fidelity Advisor Growth Opportunities Fund(4)
|
| | | | 814,767 | | | | | | — | | | | | | 814,767 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Advisor Series VII: Fidelity Advisor Health Care Fund(4)
|
| | | | 1,472,782 | | | | | | — | | | | | | 1,472,782 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Growth Company Commingled Pool (4)
|
| | | | 2,110,757 | | | | | | — | | | | | | 2,110,757 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity NorthStar Fund –
Sub D(7) |
| | | | 33,024 | | | | | | — | | | | | | 33,024 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
| | |
Securities Beneficially
Owned prior to this Offering |
| |
Securities to be
Sold in this Offering |
| |
Shares Beneficially
Owned after this Offering+ |
| |||||||||||||||||||||||||||||||||||||||
Names and Addresses
|
| |
Shares of
Common Stock |
| |
Warrants
|
| |
Shares of
Common Stock |
| |
Warrants
|
| |
Shares of
Common Stock |
| |
Percentage
|
| |
Warrants
|
| |
Percentage
|
| ||||||||||||||||||||||||
Fidelity Mt. Vernon Street Trust: Fidelity Series Growth Company Fund(4)
|
| | | | 377,375 | | | | | | — | | | | | | 377,375 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Mt. Vernon Street Trust: Fidelity Growth Company K6 Fund(8)
|
| | | | 446,788 | | | | | | — | | | | | | 446,788 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Mt. Vernon Street Trust: Fidelity Growth Company Fund(8)
|
| | | | 1,815,080 | | | | | | — | | | | | | 1,815,080 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Select Portfolios: Select Health Care Portfolio(4)
|
| | | | 2,232,581 | | | | | | — | | | | | | 2,232,581 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Securities Fund: Fidelity Series Small Cap Opportunities Fund(4)
|
| | | | 1,126,158 | | | | | | — | | | | | | 1,126,158 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity Central Investment Portfolios LLC: Fidelity U.S. Equity Central Fund – Health Care Sub(9)
|
| | | | 761,936 | | | | | | — | | | | | | 761,936 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Fidelity U.S. Growth Opportunities Investment Trust(10)
|
| | | | 11,405 | | | | | | — | | | | | | 11,405 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Hongkou Capital Master LP(12)
|
| | | | 400,000 | | | | | | — | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Parian Global Master Fund
LP(13) |
| | | | 400,000 | | | | | | — | | | | | | 400,000 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Entities affiliated with Redmile Group, LLC(14)
|
| | | | 2,340,666 | | | | | | — | | | | | | 2,340,666 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Velan Capital
Partners LP(15) |
| | | | 600,000 | | | | | | — | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Saba Capital SPAC Opportunities Ltd.(16)
|
| | | | 6,444 | | | | | | — | | | | | | 6,444 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Saba Capital Master Fund,
Ltd.(16) |
| | | | 102,657 | | | | | | — | | | | | | 102,657 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Saba Capital Master Fund II,
Ltd.(16) |
| | | | 259,331 | | | | | | — | | | | | | 259,331 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Saba Capital Master Fund III, LP(16)
|
| | | | 31,568 | | | | | | — | | | | | | 31,568 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Deerfield Partners, L.P.(17)
|
| | | | 10,988,683 | | | | | | 1,800,690 | | | | | | 10,988,683 | | | | | | 1,800,690 | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Deerfield Private Design Fund IV, L.P.(18)
|
| | | | 10,988,583 | | | | | | 1,800,690 | | | | | | 10,988,683 | | | | | | 1,800,690 | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
M33 Growth I L.P.(19)
|
| | | | 16,613,091 | | | | | | — | | | | | | 16,613,091 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
TOI M, LLC(19)
|
| | | | 1,882,189 | | | | | | — | | | | | | 1,882,189 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
TOI HC I, LLC(20)
|
| | | | 18,987,971 | | | | | | — | | | | | | 18,987,971 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
| | |
Securities Beneficially
Owned prior to this Offering |
| |
Securities to be
Sold in this Offering |
| |
Shares Beneficially
Owned after this Offering+ |
| |||||||||||||||||||||||||||||||||||||||
Names and Addresses
|
| |
Shares of
Common Stock |
| |
Warrants
|
| |
Shares of
Common Stock |
| |
Warrants
|
| |
Shares of
Common Stock |
| |
Percentage
|
| |
Warrants
|
| |
Percentage
|
| ||||||||||||||||||||||||
Oncology Care Partners, LLC(21)
|
| | | | 4,982,266 | | | | | | — | | | | | | 4,982,266 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Jimmy Holdings, Inc.(22)
|
| | | | 9,470,616 | | | | | | — | | | | | | 9,470,616 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Agajanian Holdings,
LLC(22) |
| | | | 614,479 | | | | | | — | | | | | | 614,479 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Richard Barasch(23)
|
| | | | 1,609,949 | | | | | | 621,527 | | | | | | 1,598,949 | | | | | | 621,527 | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Steven Hochberg(24)
|
| | | | 85,113 | | | | | | — | | | | | | 85,113 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Christopher Wolfe(25)
|
| | | | 394,716 | | | | | | 127,102 | | | | | | 394,716 | | | | | | 127,102 | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Jennifer Carter(26)
|
| | | | 25,534 | | | | | | — | | | | | | 25,534 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Mohit Kaushal(27)
|
| | | | 30,332 | | | | | | — | | | | | | 25,534 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Gregory Sorensen(28)
|
| | | | 25,534 | | | | | | — | | | | | | 25,534 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Gary Davis 1995 Trust for Children(29)
|
| | | | 65,700 | | | | | | 45,757 | | | | | | 65,700 | | | | | | 45,757 | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Jane B. Hankin(30)
|
| | | | 22,800 | | | | | | 15,888 | | | | | | 22,800 | | | | | | 15,888 | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Anthony Wolk(29)
|
| | | | 22,800 | | | | | | 15,888 | | | | | | 22,800 | | | | | | 15,888 | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Brad Hively(32)
|
| | | | 1,134,577 | | | | | | — | | | | | | 2,170,881 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Daniel Virnich(33)
|
| | | | 547,576 | | | | | | — | | | | | | 1,199,845 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Yale Podnos(34)
|
| | | | 81,740 | | | | | | — | | | | | | 174,522 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
Scott Dalgleish(35)
|
| | | | 290,452 | | | | | | — | | | | | | 730,815 | | | | | | — | | | | | | — | | | | | | —% | | | | | | — | | | | | | —% | | |
| | |
Fair Market Value of Class A Common Stock
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||
Redemption Date (period to expiration of warrants)
|
| |
10.00
|
| |
11.00
|
| |
12.00
|
| |
13.00
|
| |
14.00
|
| |
15.00
|
| |
16.00
|
| |
17.00
|
| |
18.00
|
| |||||||||||||||||||||||||||
57 months
|
| | | | 0.257 | | | | | | 0.277 | | | | | | 0.294 | | | | | | 0.310 | | | | | | 0.324 | | | | | | 0.337 | | | | | | 0.348 | | | | | | 0.358 | | | | | | 0.365 | | |
54 months
|
| | | | 0.252 | | | | | | 0.272 | | | | | | 0.291 | | | | | | 0.307 | | | | | | 0.322 | | | | | | 0.335 | | | | | | 0.347 | | | | | | 0.357 | | | | | | 0.365 | | |
51 months
|
| | | | 0.246 | | | | | | 0.268 | | | | | | 0.287 | | | | | | 0.304 | | | | | | 0.320 | | | | | | 0.333 | | | | | | 0.346 | | | | | | 0.357 | | | | | | 0.365 | | |
48 months
|
| | | | 0.241 | | | | | | 0.263 | | | | | | 0.283 | | | | | | 0.301 | | | | | | 0.317 | | | | | | 0.332 | | | | | | 0.344 | | | | | | 0.356 | | | | | | 0.365 | | |
45 months
|
| | | | 0.235 | | | | | | 0.258 | | | | | | 0.279 | | | | | | 0.298 | | | | | | 0.315 | | | | | | 0.330 | | | | | | 0.343 | | | | | | 0.356 | | | | | | 0.365 | | |
42 months
|
| | | | 0.228 | | | | | | 0.252 | | | | | | 0.274 | | | | | | 0.294 | | | | | | 0.312 | | | | | | 0.328 | | | | | | 0.342 | | | | | | 0.355 | | | | | | 0.364 | | |
39 months
|
| | | | 0.221 | | | | | | 0.246 | | | | | | 0.269 | | | | | | 0.290 | | | | | | 0.309 | | | | | | 0.325 | | | | | | 0.340 | | | | | | 0.354 | | | | | | 0.364 | | |
36 months
|
| | | | 0.213 | | | | | | 0.239 | | | | | | 0.263 | | | | | | 0.285 | | | | | | 0.305 | | | | | | 0.323 | | | | | | 0.339 | | | | | | 0.353 | | | | | | 0.364 | | |
33 months
|
| | | | 0.205 | | | | | | 0.232 | | | | | | 0.257 | | | | | | 0.280 | | | | | | 0.301 | | | | | | 0.320 | | | | | | 0.337 | | | | | | 0.352 | | | | | | 0.364 | | |
30 months
|
| | | | 0.196 | | | | | | 0.224 | | | | | | 0.250 | | | | | | 0.274 | | | | | | 0.297 | | | | | | 0.316 | | | | | | 0.335 | | | | | | 0.351 | | | | | | 0.364 | | |
27 months
|
| | | | 0.185 | | | | | | 0.214 | | | | | | 0.242 | | | | | | 0.268 | | | | | | 0.291 | | | | | | 0.313 | | | | | | 0.332 | | | | | | 0.350 | | | | | | 0.364 | | |
24 months
|
| | | | 0.173 | | | | | | 0.204 | | | | | | 0.233 | | | | | | 0.260 | | | | | | 0.285 | | | | | | 0.308 | | | | | | 0.329 | | | | | | 0.348 | | | | | | 0.364 | | |
21 months
|
| | | | 0.161 | | | | | | 0.193 | | | | | | 0.223 | | | | | | 0.252 | | | | | | 0.279 | | | | | | 0.304 | | | | | | 0.326 | | | | | | 0.347 | | | | | | 0.364 | | |
18 months
|
| | | | 0.146 | | | | | | 0.179 | | | | | | 0.211 | | | | | | 0.242 | | | | | | 0.271 | | | | | | 0.298 | | | | | | 0.322 | | | | | | 0.345 | | | | | | 0.363 | | |
15 months
|
| | | | 0.130 | | | | | | 0.164 | | | | | | 0.197 | | | | | | 0.230 | | | | | | 0.262 | | | | | | 0.291 | | | | | | 0.317 | | | | | | 0.342 | | | | | | 0.363 | | |
12 months
|
| | | | 0.111 | | | | | | 0.146 | | | | | | 0.181 | | | | | | 0.216 | | | | | | 0.250 | | | | | | 0.282 | | | | | | 0.312 | | | | | | 0.339 | | | | | | 0.363 | | |
9 months
|
| | | | 0.090 | | | | | | 0.125 | | | | | | 0.162 | | | | | | 0.199 | | | | | | 0.237 | | | | | | 0.272 | | | | | | 0.305 | | | | | | 0.336 | | | | | | 0.362 | | |
6 months
|
| | | | 0.065 | | | | | | 0.099 | | | | | | 0.137 | | | | | | 0.178 | | | | | | 0.219 | | | | | | 0.259 | | | | | | 0.296 | | | | | | 0.331 | | | | | | 0.362 | | |
3 months
|
| | | | 0.034 | | | | | | 0.065 | | | | | | 0.104 | | | | | | 0.150 | | | | | | 0.197 | | | | | | 0.243 | | | | | | 0.286 | | | | | | 0.326 | | | | | | 0.361 | | |
0 months
|
| | | | — | | | | | | — | | | | | | 0.042 | | | | | | 0.115 | | | | | | 0.179 | | | | | | 0.233 | | | | | | 0.281 | | | | | | 0.323 | | | | | | 0.361 | | |
| | |
Page
|
| |||
Consolidated Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets:
|
| | | | | | | | | | | | |
Cash (includes restricted cash of $875 and $0 as of December 31, 2021 and 2020)
|
| | | $ | 115,174 | | | | | $ | 5,998 | | |
Accounts receivable
|
| | | | 20,007 | | | | | | 17,146 | | |
Other receivables
|
| | | | 1,237 | | | | | | 113 | | |
Inventories, net
|
| | | | 6,438 | | | | | | 4,354 | | |
Prepaid expenses
|
| | | | 11,200 | | | | | | 2,109 | | |
Total current assets
|
| | | | 154,056 | | | | | | 29,720 | | |
Property and equipment, net
|
| | | | 4,192 | | | | | | 2,104 | | |
Intangible assets, net
|
| | | | 18,245 | | | | | | 19,516 | | |
Goodwill
|
| | | | 26,626 | | | | | | 14,227 | | |
Other assets
|
| | | | 320 | | | | | | 122 | | |
Total assets
|
| | | $ | 203,439 | | | | | $ | 65,689 | | |
Liabilities and stockholders’ deficit | | | | | | | | | | | | | |
Current liabilities:
|
| | | | | | | | | | | | |
Current portion of long-term debt
|
| | | $ | 183 | | | | | $ | 5,368 | | |
Accounts payable
|
| | | | 15,559 | | | | | | 12,643 | | |
Income taxes payable
|
| | | | 132 | | | | | | 1,144 | | |
Accrued expenses and other current liabilities
|
| | | | 13,924 | | | | | | 9,452 | | |
Total current liabilities
|
| | | | 29,798 | | | | | | 28,607 | | |
Derivative warrant liabilities
|
| | | | 2,193 | | | | | | — | | |
Derivative earnout liabilities
|
| | | | 60,018 | | | | | | — | | |
Long-term debt, net of unamortized debt issuance costs and current portion
|
| | | | — | | | | | | 6,561 | | |
Other non-current liabilities
|
| | | | 6,900 | | | | | | 807 | | |
Deferred income taxes liability
|
| | | | 371 | | | | | | 1,613 | | |
Total liabilities
|
| | | | 99,280 | | | | | | 37,588 | | |
Commitments and contingencies (Note 15)
|
| | | | — | | | | | | — | | |
Stockholders’ deficit: | | | | ||||||||||
TOI Common shares, $0.0001 par value, Authorized 500,000,000 shares; 73,249,042
shares issued and outstanding at December 31, 2021 |
| | | | 7 | | | | | | 6 | | |
TOI Convertible Series A Common Equivalent Preferred Shares, $0.0001 par value. Authorized 10,000,000 shares; 163,510 shares issued and outstanding at December 31, 2021
|
| | | | — | | | | | | — | | |
Additional paid-in capital
|
| | | | 167,386 | | | | | | 80,402 | | |
Accumulated deficit
|
| | | | (63,234) | | | | | | (52,307) | | |
Total stockholders’ deficit
|
| | | | 104,159 | | | | | | 28,101 | | |
Total liabilities and stockholders’ deficit
|
| | | $ | 203,439 | | | | | $ | 65,689 | | |
| | |
Year Ended December 31,
|
| | | |||||||||||||
| | |
2021
|
| |
2020
|
| | | ||||||||||
Revenue | | | | | | | | | | | | | | | | | | | |
Patient services
|
| | | $ | 124,074 | | | | | $ | 116,817 | | | | | ||||
Dispensary
|
| | | | 72,550 | | | | | | 63,890 | | | | | ||||
Clinical trials & other
|
| | | | 6,379 | | | | | | 6,808 | | | | | ||||
Total operating revenue
|
| | | | 203,003 | | | | | | 187,515 | | | | | ||||
Operating expenses | | | | | | | | | | | | | | | | ||||
Direct costs – patient services
|
| | | | 99,401 | | | | | | 95,747 | | | | | ||||
Direct costs – dispensary
|
| | | | 62,102 | | | | | | 53,907 | | | | | ||||
Direct costs – clinical trials & other
|
| | | | 652 | | | | | | 982 | | | | | ||||
Selling, general and administrative
expense |
| | | | 83,365 | | | | | | 41,898 | | | | | ||||
Depreciation and amortization
|
| | | | 3,341 | | | | | | 3,178 | | | | | ||||
Total operating expenses
|
| | | | 248,861 | | | | | | 195,712 | | | | | ||||
Loss from operations
|
| | | | (45,858) | | | | | | (8,197) | | | | | ||||
Other non-operating expense (income) | | | | | | | | | | | | | | | | ||||
Interest expense
|
| | | | 320 | | | | | | 347 | | | | | ||||
Decrease in fair value of liability classified warrants
|
| | | | (3,686) | | | | | | — | | | | | ||||
Decrease in fair value of earnout liabilities
|
| | | | (24,891) | | | | | | — | | | | | ||||
Gain on debt extinguishment
|
| | | | (4,957) | | | | | | — | | | | | ||||
Other, net
|
| | | | (1,046) | | | | | | 6,271 | | | | | ||||
Total other non-operating (income) expense
|
| | | | (34,260) | | | | | | 6,618 | | | | | ||||
Loss before provision for income
taxes |
| | | | (11,598) | | | | | | (14,815) | | | | | ||||
Income tax benefit
|
| | | | 671 | | | | | | 493 | | | | | ||||
Net loss
|
| | | | (10,927) | | | | | | (14,322) | | | | | ||||
Loss per share attributable to The Oncology Institute, Inc.: | | | | | | | | | | | | | | | | ||||
Basic and diluted
|
| | | $ | (0.16) | | | | | $ | (0.24) | | | | | ||||
Weighted-average number of shares outstanding: | | | | | | | | | | | | | | | | ||||
Basic and diluted
|
| | | | 66,230,606 | | | | | | 59,117,723 | | | | |
| | |
Legacy TOI
preferred stock |
| |
Legacy TOI
common stock |
| | |
Common
stock |
| |
Preferred
stock |
| |
Additional
paid in capital |
| |
Retained
Earnings/ (Accumulated Deficit) |
| |
Total
Stockholders’ Equity (Deficit) |
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||
Balance at December, 31, 2019 (as previously reported)
|
| | | | 11,451 | | | | | $ | 100,114 | | | | | | 100 | | | | | $ | — | | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | 94 | | | | | $ | (6,015) | | | | | $ | (5,921) | | |
Retroactive application of the
recapitalization due to the Business Combination (refer to Note 1) |
| | | | (11,451) | | | | | | (100,114) | | | | | | (100) | | | | | | — | | | | | | | 59,101,090 | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 48,137 | | | | | | — | | | | | | 48,143 | | |
Balance at December 31, 2019, effect
of Business Combination (refer to Note 1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 59,101,090 | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 48,231 | | | | | | (6,015) | | | | | | 42,222 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,322) | | | | | | (14,322) | | |
Exercise of Legacy TOI common share options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 59,102 | | | | | | — | | | | | | — | | | | | | — | | | | | | 50 | | | | | | — | | | | | | 50 | | |
Deemed dividend on extinguishment
of Legacy TOI preferred stock re- issuance |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 31,970 | | | | | | (31,970) | | | | | | — | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 151 | | | | | | — | | | | | | 151 | | |
Balance at December, 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 59,160,192 | | | | | | 6 | | | | | | — | | | | | | — | | | | | | 80,402 | | | | | | (52,307) | | | | | | 28,101 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,927) | | | | | | (10,927) | | |
Common stock issued in connection
with the Business Combination (refer to Note 1) and Legacy TOI preferred stock issued |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | 14,088,850 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 46,098 | | | | | | — | | | | | | 46,099 | | |
Preferred stock issued in
connection with the Closing of the Business Combination (refer to Note 1) |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 163,510 | | | | | | — | | | | | | 16,351 | | | | | | — | | | | | | 16,351 | | |
Share-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 24,535 | | | | | | — | | | | | | 24,535 | | |
Balance at December, 31, 2021
|
| | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | | 73,249,042 | | | | | | 7 | | | | | | 163,510 | | | | | | — | | | | | | 167,386 | | | | | | (63,234) | | | | | $ | 104,159 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (10,927) | | | | | $ | (14,322) | | |
Adjustments to reconcile net loss to cash (used) provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 3,341 | | | | | | 3,178 | | |
Amortization of debt issuance costs
|
| | | | 53 | | | | | | 60 | | |
Impairment loss
|
| | | | — | | | | | | 7,500 | | |
Share-based compensation
|
| | | | 24,535 | | | | | | 151 | | |
Decrease in fair value of liability classified warrants
|
| | | | (3,686) | | | | | | — | | |
Decrease in fair value of earnout liabilities
|
| | | | (24,891) | | | | | | — | | |
Deferred taxes
|
| | | | (1,242) | | | | | | (1,344) | | |
Gain on debt extinguishment
|
| | | | (4,957) | | | | | | — | | |
Bad debt recovery, net
|
| | | | (417) | | | | | | 4,233 | | |
Loss on disposal of property and equipment
|
| | | | — | | | | | | 60 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (2,195) | | | | | | (6,763) | | |
Inventories
|
| | | | (1,842) | | | | | | (465) | | |
Other receivables
|
| | | | (792) | | | | | | 5 | | |
Prepaid expenses
|
| | | | (9,091) | | | | | | (1,386) | | |
Other assets
|
| | | | (198) | | | | | | (25) | | |
Accrued expenses and other current liabilities
|
| | | | (3,084) | | | | | | 5,210 | | |
Income taxes payable
|
| | | | (1,012) | | | | | | 655 | | |
Accounts payable
|
| | | | 2,916 | | | | | | 3,758 | | |
Other non-current liabilities
|
| | | | 809 | | | | | | 3 | | |
Net cash and restricted cash (used in) provided by operating activities
|
| | | | (32,680) | | | | | | 508 | | |
Cash flows from investing activities:
|
| | | | | | | | | | | | |
Purchases of property and equipment
|
| | | | (2,847) | | | | | | (1,194) | | |
Purchases of intangible asset in practice acquisitions
|
| | | | (200) | | | | | | — | | |
Cash paid for practice acquisitions, net
|
| | | | (9,107) | | | | | | (150) | | |
Issuance of notes receivable
|
| | | | — | | | | | | (7,500) | | |
Net cash and restricted cash used in investing activities
|
| | | | (12,154) | | | | | | (8,844) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from recapitalization transaction, exclusive of transaction costs
|
| | | | 333,946 | | | | | | — | | |
Transaction costs related to the recapitalization transaction
|
| | | | (33,145) | | | | | | — | | |
Payments as a result of recapitalization transaction
|
| | | | (167,510) | | | | | | — | | |
Proceeds from issuance of long-term debt, net
|
| | | | — | | | | | | 12,493 | | |
Proceeds from financing of insurance payments
|
| | | | 8,429 | | | | | | — | | |
Payments made for financing of insurance payments
|
| | | | (409) | | | | | | — | | |
Payment of deferred consideration liability for acquisition
|
| | | | (50) | | | | | | — | | |
Principal payments on long-term debt
|
| | | | (7,219) | | | | | | (281) | | |
Principal payments on capital leases
|
| | | | (32) | | | | | | (31) | | |
Deferred offering costs
|
| | | | — | | | | | | (343) | | |
Exercise of common share options
|
| | | | — | | | | | | 50 | | |
Issuance of Legacy TOI preferred stock
|
| | | | 20,000 | | | | | | — | | |
Net cash and restricted cash provided by financing activities
|
| | | | 154,010 | | | | | | 11,888 | | |
Net increase in cash and restricted cash
|
| | | | 109,176 | | | | | | 3,552 | | |
Cash at beginning of year
|
| | | | 5,998 | | | | | | 2,446 | | |
Cash and restricted cash at end of year
|
| | | $ | 115,174 | | | | | $ | 5,998 | | |
Supplemental disclosure of noncash investing and financing activities: | | | | | | | | | | | | | |
Reclassification of public warrant derivative liability related to the recapitalization transaction into
equity |
| | | $ | 10,580 | | | | | $ | — | | |
Fair value of net assets acquired as part of practice acquisitions, less cash
|
| | | $ | 1,175 | | | | | $ | — | | |
Deferred consideration as part of practice acquisitions
|
| | | $ | 4,468 | | | | | $ | — | | |
Supplemental disclosure of cash flow information: | | | | ||||||||||
Interest and principal forgiven from Paycheck Protection Program loans
|
| | | $ | 4,957 | | | | | $ | — | | |
Cash paid for: | | | | | | | | | | | | | |
Income taxes
|
| | | $ | 1,727 | | | | | $ | 207 | | |
Interest | | | | $ | 275 | | | | | $ | 227 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Percentage of Net Revenue: | | | | | | | | | |||||
Payor A
|
| | | | 17% | | | | | | 15% | | |
Payor B
|
| | | | 14% | | | | | | 15% | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Percentage of Gross Receivables: | | | | | | | | | | | | | |
Payor B
|
| | | | 19% | | | | | | 11% | | |
Payor C
|
| | | | 14% | | | | | | 21% | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Percentage of Cost of Sales: | | | | | | | | | | | | | |
Vendor A
|
| | | | 50% | | | | | | 55% | | |
Vendor B
|
| | | | 48% | | | | | | 45% | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Percentage of Gross Payables: | | | | | | | | | | | | | |
Vendor B
|
| | | | 47% | | | | | | 48% | | |
Vendor A
|
| | | | 39% | | | | | | 42% | | |
All others
|
| | | | 14% | | | | | | 10% | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Oral drug accounts receivable
|
| | | $ | 2,097 | | | | | $ | 2,308 | | |
Capitated accounts receivable
|
| | | | 665 | | | | | | 353 | | |
FFS accounts receivable
|
| | | | 12,530 | | | | | | 10,962 | | |
Clinical trials accounts receivable
|
| | | | 1,823 | | | | | | 1,719 | | |
Other trade receivables
|
| | | | 2,892 | | | | | | 1,804 | | |
Total
|
| | | $ | 20,007 | | | | | $ | 17,146 | | |
| | |
Year Ended December 31,
|
| | | ||||||||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| | | |||||||||||
Patient services
|
| | | | | | | | | | | | | | | | | | | |
Capitated revenue
|
| | | $ | 54,285 | | | | | $ | 37,381 | | | | | |||||
FFS revenue
|
| | | | 69,789 | | | | | | 79,436 | | | | | |||||
Subtotal
|
| | | $ | 124,074 | | | | | $ | 116,817 | | | | | |||||
Dispensary revenue
|
| | | | 72,550 | | | | | | 63,890 | | | | | |||||
Clinical research trials and other revenue
|
| | | | 6,379 | | | | | | 6,808 | | | | | |||||
Total
|
| | | $ | 203,003 | | | | | $ | 187,515 | | | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Oral drug inventory
|
| | | $ | 1,484 | | | | | $ | 1,414 | | |
IV drug inventory
|
| | | | 4,954 | | | | | | 2,940 | | |
Total
|
| | | $ | 6,438 | | | | | $ | 4,354 | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Financial assets: | | | | | | | | | | | | | |
Cash and restricted cash
|
| | | $ | 115,174 | | | | | $ | 5,998 | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Accounts receivable
|
| | | | 20,007 | | | | | | 17,146 | | |
Other receivables
|
| | | | 1,237 | | | | | | 113 | | |
Financial liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 15,559 | | | | | $ | 12,643 | | |
Derivative warrant liabilities
|
| | | | 2,193 | | | | | | — | | |
Earnout liabilities
|
| | | | 60,018 | | | | | | — | | |
(in thousands)
|
| |
Derivative
Warrant Liability |
| |
Earnout
Liability |
| ||||||
Balance at December 31, 2020
|
| | | $ | — | | | | | $ | — | | |
Private placement warrant liability acquired as part of the Business Combination
|
| | | | 5,879 | | | | | | — | | |
Earnout liability acquired as part of the Business Combination
|
| | | | — | | | | | | 84,909 | | |
Decrease in fair value included in other expense
|
| | | | (3,686) | | | | | | (24,891) | | |
Balance at December 31, 2021
|
| | | $ | 2,193 | | | | | $ | 60,018 | | |
| | |
December 31, 2021
|
| |
November 12, 2021
(Initial Measurement) |
| ||||||||||||||||||||||||||||||
| | |
Derivative
Warrant Liability |
| |
First
Tranche Earnout |
| |
Second
Tranche Earnout |
| |
Derivative
Warrant Liability |
| |
First
Tranche Earnout |
| |
Second
Tranche Earnout |
| ||||||||||||||||||
Unit price
|
| | | $ | 9.75 | | | | | $ | 9.75 | | | | | $ | 9.75 | | | | | $ | 10.98 | | | | | $ | 10.98 | | | | | $ | 10.98 | | |
Term (in years)
|
| | | | 4.87 | | | | | | 1.87 | | | | | | 2.87 | | | | | | 5.00 | | | | | | 2.00 | | | | | | 3.00 | | |
Volatility
|
| | | | 12.80% | | | | | | 35.00% | | | | | | 35.00% | | | | | | 19.00% | | | | | | 35.00% | | | | | | 35.00% | | |
Risk-free rate
|
| | | | 1.24% | | | | | | 0.94% | | | | | | 0.94% | | | | | | 1.24% | | | | | | 0.85% | | | | | | 0.85% | | |
Dividend yield
|
| | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | | | | | 0.00% | | |
Cost of equity
|
| | | | — | | | | | | 11.14% | | | | | | 11.14% | | | | | | — | | | | | | 10.80% | | | | | | 10.80% | | |
| | |
Useful lives
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
(in thousands) | | | | | ||||||||||||
Computers and software
|
| |
60 months
|
| | | $ | 961 | | | | | $ | 423 | | |
Office furniture
|
| |
80 months
|
| | | | 343 | | | | | | 271 | | |
Leasehold improvements
|
| |
Shorter of lease term or estimated
useful life |
| | | | 3,387 | | | | | | 1,685 | | |
Medical equipment
|
| |
60 months
|
| | | | 805 | | | | | | 515 | | |
Construction in progress
|
| | | | | | | 518 | | | | | | 205 | | |
Equipment capital lease assets
|
| |
Shorter of lease term or estimated
useful life |
| | | | 162 | | | | | | 163 | | |
Less: accumulated depreciation
|
| | | | | | | (1,984) | | | | | | (1,158) | | |
Total property and equipment, net
|
| | | | | | $ | 4,192 | | | | | $ | 2,104 | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Compensation, including bonuses, fringe benefits, and payroll taxes
|
| | | $ | 3,325 | | | | | $ | 4,210 | | |
Deferred revenue and refund liabilities
|
| | | | 592 | | | | | | 3,379 | | |
Directors and officers insurance premiums
|
| | | | 5,009 | | | | | | — | | |
Deferred acquisition consideration (see Note 16)
|
| | | | 2,359 | | | | | | 50 | | |
Other liabilities
|
| | | | 2,639 | | | | | | 1,813 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 13,924 | | | | | $ | 9,452 | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
(in thousands) | | | | | | | | | | | | | |
Capital leases: | | | | | | | | | | | | | |
Machinery and equipment
|
| | | $ | 162 | | | | | $ | 163 | | |
Accumulated amortization
|
| | | | (69) | | | | | | (38) | | |
Property, plant, and equipment, net
|
| | | $ | 93 | | | | | $ | 125 | | |
Current installments of obligations under capital leases
|
| | | | 33 | | | | | | 31 | | |
Long-term portion of obligations under capital leases
|
| | | | 63 | | | | | | 97 | | |
Total capital lease obligations
|
| | | $ | 96 | | | | | $ | 128 | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
1% Paycheck Protection Program Loan, due May 13, 2022
|
| | | $ | — | | | | | $ | 2,000 | | |
1% Small Business Administration Loan, due May 2, 2022
|
| | | | — | | | | | | 2,993 | | |
1% Paycheck Protection Program Loan, due October 24, 2026
|
| | | | 183 | | | | | | — | | |
Current portion of term loan payable
|
| | | | — | | | | | | 375 | | |
Short-term debt and current portion of long-term debt
|
| | | $ | 183 | | | | | $ | 5,368 | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Variable Rate Revolving Credit Facility Term Loan, interest at LIBOR
plus applicable margin, due February 26, 2025 |
| | | $ | — | | | | | $ | 7,219 | | |
Less: | | | | | | | | | | | | | |
Unamortized debt issuance costs
|
| | | | — | | | | | | 283 | | |
Current portion of term loan payable, net of debt issuance costs
|
| | | | — | | | | | | 375 | | |
Long-term debt, net of unamortized debt issuance costs and current portion
|
| | | $ | — | | | | | $ | 6,561 | | |
| | |
Current
|
| |
Deferred
|
| |
Total
|
| |||||||||
(in thousands) | | | | | |||||||||||||||
Year ended December 31, 2021: | | | | | | | | | | | | | | | | | | | |
U.S. federal
|
| | | $ | (180) | | | | | $ | (904) | | | | | $ | (1,084) | | |
State and local
|
| | | | 750 | | | | | | (338) | | | | | | 413 | | |
| | | | $ | 570 | | | | | $ | (1,242) | | | | | $ | (671) | | |
| | |
Current
|
| |
Deferred
|
| |
Total
|
| |||||||||
(in thousands) | | | | | |||||||||||||||
Year ended December 31, 2020: | | | | | | | | | | | | | | | | | | | |
U.S. federal
|
| | | $ | 882 | | | | | $ | (919) | | | | | $ | (97) | | |
State and local
|
| | | | 29 | | | | | | (425) | | | | | | (396) | | |
| | | | $ | 851 | | | | | $ | (1,344) | | | | | $ | (493) | | |
(in thousands)
|
| |
Year Ended
December 31, |
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Income tax at federal statutory rate
|
| | | $ | (2,436) | | | | | $ | (3,111) | | |
State tax, net federal benefit
|
| | | | (241) | | | | | | (982) | | |
Meals and entertainment
|
| | | | 11 | | | | | | — | | |
Transaction costs
|
| | | | 349 | | | | | | — | | |
Fines and penalties
|
| | | | 28 | | | | | | — | | |
Stock based compensation
|
| | | | (122) | | | | | | — | | |
Warrant expense
|
| | | | (774) | | | | | | — | | |
Earnout expense
|
| | | | (5,227) | | | | | | — | | |
PPP loan forgiveness
|
| | | | (1,058) | | | | | | — | | |
162(m) Analysis
|
| | | | 1,717 | | | | | | — | | |
Change in valuation allowance
|
| | | | 6,941 | | | | | | 3,597 | | |
Other
|
| | | | 141 | | | | | | 3 | | |
Income tax (benefit) expense
|
| | | $ | (671) | | | | | $ | (493) | | |
| | |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
(in thousands) | | | | ||||||||||
Deferred tax assets: | | | | | | | | | | | | | |
Deferred rent
|
| | | $ | 173 | | | | | $ | 108 | | |
Accrued Expenses
|
| | | | 606 | | | | | | 770 | | |
Net operating loss carryforwards
|
| | | | 12,686 | | | | | | 2,529 | | |
Management fees (the Practice)
|
| | | | — | | | | | | 1,828 | | |
Impaired assets
|
| | | | 1,751 | | | | | | 2,086 | | |
Deferred revenue
|
| | | | 77 | | | | | | 182 | | |
Stock based compensation
|
| | | | 1,088 | | | | | | 69 | | |
Total gross deferred tax assets
|
| | | | 16,381 | | | | | | 7,572 | | |
Valuation allowance
|
| | | | (14,719) | | | | | | (5,451) | | |
Net deferred tax assets
|
| | | | 1,662 | | | | | | 2,121 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Property, plant, and equipment
|
| | | | (706) | | | | | | (331) | | |
Intangibles | | | | | (1,327) | | | | | | (1,575) | | |
Management Fees (TOI)
|
| | | | — | | | | | | (1,828) | | |
Total gross deferred liabilities
|
| | | | (2,033) | | | | | | (3,734) | | |
Net deferred tax liabilities
|
| | | $ | (371) | | | | | $ | (1,613) | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Beginning balance of unrecognized tax benefits
|
| | | $ | 1,903 | | | | | $ | 1,903 | | |
Additions based on tax positions related to the current year
|
| | | | — | | | | | | — | | |
Reductions based on tax positions of prior years
|
| | | | (1,804) | | | | | | — | | |
Reductions due to lapse of applicable statute of limitation
|
| | | | — | | | | | | — | | |
Settlements
|
| | | | — | | | | | | — | | |
Ending balance of unrecognized tax benefits
|
| | | $ | 99 | | | | | $ | 1,903 | | |
Option-pricing method
|
| |||
Valuation date
|
| |
11/6/2020
|
|
Liquidity event date
|
| |
12/31/2024
|
|
Time to liquidity
|
| |
4.15 years
|
|
Total equity value
|
| |
$82,000
|
|
(in thousands)
|
| | ||
Annual dividend rate for common stock
|
| |
0.0%
|
|
Annualized volatility
|
| |
40.0%
|
|
Risk-free rate (continuously compounding)
|
| |
0.3%
|
|
Common-stock equivalent method
|
| |||
Valuation date
|
| |
11/6/2020
|
|
Liquidity event date
|
| |
12/31/2024
|
|
Time to liquidity
|
| |
4.15 years
|
|
Total equity value
|
| |
$82,000
|
|
(in thousands)
|
| | ||
Value per common stock equivalent
|
| |
$562.06
|
|
| | |
2021
|
| |
2020
|
|
Valuation assumptions: | | | | | | | |
Expected dividend yield
|
| |
—%
|
| |
—%
|
|
Expected volatility
|
| |
35.00% to 40.20%
|
| |
35.00% to 40.20%
|
|
Risk-free interest rate
|
| |
0.76% to 1.30%
|
| |
0.51% to 2.62%
|
|
Expected term (years)
|
| |
7
|
| |
7
|
|
Stock options
|
| |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted average
remaining contractual term |
| |
Aggregate
intrinsic value (in thousands) |
| ||||||||||||
Balance at January 1, 2021
|
| | | | 8,683,952 | | | | | $ | 0.85 | | | | | | | | | | | | | | |
Granted
|
| | | | 1,182,218 | | | | | | 1.08 | | | | | | | | | | | | | | |
Exercised/Cashed-Out
|
| | | | (2,175,986) | | | | | | 0.87 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (769,004) | | | | | | 0.87 | | | | | | | | | | | | | | |
Expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Balance at December 31, 2021
|
| | | | 6,921,180 | | | | | $ | 0.88 | | | | | | 8.92 | | | | | $ | 61,379 | | |
Vested Options Exercisable at December 31, 2021
|
| | | | 1,821,909 | | | | | $ | 0.87 | | | | | | 7.78 | | | | | $ | 16,185 | | |
Stock options
|
| |
Number of
shares |
| |
Weighted
average exercise price |
| |
Weighted average
remaining contractual term |
| |
Aggregate
intrinsic value (in thousands) |
| ||||||||||||
Balance at January 1, 2020
|
| | | | 5,823,369 | | | | | $ | 0.85 | | | | | | | | | | | | | | |
Granted
|
| | | | 4,190,067 | | | | | | 0.86 | | | | | | | | | | | | | | |
Exercised
|
| | | | (58,439) | | | | | | 0.85 | | | | | | | | | | | | | | |
Forfeited
|
| | | | (1,271,045) | | | | | | 0.85 | | | | | | | | | | | | | | |
Expired
|
| | | | — | | | | | | — | | | | | | | | | | | | | | |
Balance at December 31, 2020
|
| | | | 8,683,952 | | | | | $ | 0.85 | | | | | | 8.94 | | | | | $ | — | | |
Vested Options Exercisable at December 31, 2020
|
| | | | 742,174 | | | | | $ | 0.85 | | | | | | 8.25 | | | | | $ | — | | |
| | |
Number of
shares |
| |||
Balance at January 1, 2021
|
| | | | 1,390,839 | | |
Granted | | | | | — | | |
Forfeited
|
| | | | (99,347) | | |
Balance at December 31, 2021
|
| | | | 1,291,492 | | |
| | |
Number of
shares |
| |||
Balance at January 1, 2020
|
| | | | 543,475 | | |
Granted
|
| | | | 1,098,651 | | |
Forfeited
|
| | | | (251,287) | | |
Balance at December 31, 2020
|
| | | | 1,390,839 | | |
| | |
November 12,
2021 |
| |||
Valuation assumptions | | | | | | | |
Expected dividend yield
|
| | | | —% | | |
Expected volatility
|
| | | | 35.00% | | |
Risk-free interest rate
|
| | | | 0.85% | | |
| | |
Number
of shares |
| |||
Balance at January 1, 2021
|
| | | $ | — | | |
Granted
|
| | | | 1,603,322 | | |
Forfeited
|
| | | | (887) | | |
Balance at December 31, 2021
|
| | | $ | 1,602,435 | | |
(in thousands)
|
| |
Capital
leases |
| |
Operating
leases |
| ||||||
Year ending December 31: | | | | | | | | | | | | | |
2022
|
| | | $ | 37 | | | | | $ | 4,263 | | |
2023
|
| | | | 37 | | | | | | 3,946 | | |
2024
|
| | | | 29 | | | | | | 3,291 | | |
2025
|
| | | | — | | | | | | 2,718 | | |
2026
|
| | | | — | | | | | | 1,954 | | |
Thereafter
|
| | | | — | | | | | | 1,044 | | |
Total minimum lease payments
|
| | | $ | 103 | | | | | $ | 17,216 | | |
Less: amount representing interest (6% interest rate)
|
| | | | (7) | | | | | | | | |
Present value of net minimum capital lease payments
|
| | | $ | 96 | | | | | | | | |
Less current installments of obligations under capital leases
|
| | | | (33) | | | | | | | | |
Obligations under capital leases, excluding current installments
|
| | | $ | 63 | | | | | | | | |
(in thousands)
|
| |
Raiker
Acquisition |
| |
Grant
Acquisition |
| |
Orr
Acquisition |
| |
Dave
Acquisition |
| |
Yang
Acquisition |
| |
Total
|
| ||||||||||||||||||
Consideration: | | | | | | | | ||||||||||||||||||||||||||||||
Cash
|
| | | $ | 892 | | | | | $ | 849 | | | | | $ | 816 | | | | | $ | 2,000 | | | | | $ | 4,615 | | | | | $ | 9,172 | | |
Deferred
|
| | | | 818 | | | | | | 200 | | | | | | 200 | | | | | | 750 | | | | | | 2,500 | | | | | | 4,468 | | |
Fair value of total consideration transferred
|
| | | $ | 1,710 | | | | | $ | 1,049 | | | | | $ | 1,016 | | | | | $ | 2,750 | | | | | $ | 7,115 | | | | | $ | 13,640 | | |
Estimated fair value of assets acquired
and liabilities assumed: |
| | | | | | | ||||||||||||||||||||||||||||||
Cash
|
| | | $ | 65 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | 65 | | |
Accounts receivable
|
| | | | 398 | | | | | | — | | | | | | 183 | | | | | | — | | | | | | — | | | | | | 581 | | |
Inventory
|
| | | | 62 | | | | | | 49 | | | | | | 16 | | | | | | — | | | | | | 115 | | | | | | 242 | | |
Property and equipment, net
|
| | | | — | | | | | | — | | | | | | 13 | | | | | | 35 | | | | | | 19 | | | | | | 67 | | |
Clinical contracts
|
| | | | — | | | | | | 450 | | | | | | 150 | | | | | | 77 | | | | | | 68 | | | | | | 745 | | |
Goodwill | | | | | 1,454 | | | | | | 550 | | | | | | 837 | | | | | | 2,645 | | | | | | 6,913 | | | | | | 12,399 | | |
Total assets acquired
|
| | | | 1,979 | | | | | | 1,049 | | | | | | 1,199 | | | | | | 2,757 | | | | | | 7,115 | | | | | | 14,099 | | |
Accounts payable
|
| | | | 120 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 120 | | |
Accrued liabilities
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7 | | |
Current portion of long term debt
|
| | | | 149 | | | | | | — | | | | | | 183 | | | | | | — | | | | | | — | | | | | | 332 | | |
Total liabilities assumed
|
| | | | 269 | | | | | | — | | | | | | 183 | | | | | | 7 | | | | | | — | | | | | | 459 | | |
Net assets acquired
|
| | | $ | 1,710 | | | | | $ | 1,049 | | | | | $ | 1,016 | | | | | $ | 2,750 | | | | | $ | 7,115 | | | | | $ | 13,640 | | |
(in thousands)
|
| |
Year Ended
December 31, 2020 |
| |||
Revenue
|
| | | $ | 202,316 | | |
Net loss
|
| | | $ | (12,195) | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Current assets:
|
| | | | | | | | | | | | |
Cash and restricted cash
|
| | | $ | 1,618 | | | | | $ | 20 | | |
Accounts receivable
|
| | | | 20,007 | | | | | | 17,146 | | |
Other receivables
|
| | | | 935 | | | | | | 49 | | |
Inventories, net
|
| | | | 6,438 | | | | | | 4,354 | | |
Prepaid expenses
|
| | | | 781 | | | | | | 719 | | |
Total current assets
|
| | | | 29,779 | | | | | | 22,288 | | |
Other assets
|
| | | | 276 | | | | | | 201 | | |
Intangible assets, net
|
| | | | 1,181 | | | | | | — | | |
Goodwill
|
| | | | 11,096 | | | | | | 150 | | |
Total assets
|
| | | $ | 42,332 | | | | | $ | 22,639 | | |
Liabilities | | | | | | | | | | | | | |
Current liabilities:
|
| | | | | | | | | | | | |
Accounts payable
|
| | | $ | 14,204 | | | | | $ | 11,953 | | |
Income taxes payable
|
| | | | 132 | | | | | | — | | |
Accrued expenses and other current liabilities
|
| | | | 5,539 | | | | | | 6,039 | | |
Current portion of long-term debt
|
| | | | 183 | | | | | | 2,000 | | |
Amounts due to affiliates
|
| | | | 56,312 | | | | | | 19,883 | | |
Total current liabilities
|
| | | | 76,370 | | | | | | 39,875 | | |
Other non-current liabilities
|
| | | | 3,203 | | | | | | 551 | | |
Deferred income taxes liability
|
| | | | 6 | | | | | | — | | |
Total liabilities
|
| | | $ | 79,579 | | | | | $ | 40,426 | | |
(in thousands)
|
| |
Weighted average
amortization period |
| |
Gross carrying
amount |
| |
Accumulated
amortization |
| |
Net carrying
amount |
| |||||||||
Intangible assets | | | | | | | | | | | | | | | | | | | | | | |
Amortizing intangible assets: | | | | | | | | | | | | | | | | | | | | | | |
Payor contracts
|
| |
10 years
|
| | | $ | 19,400 | | | | | $ | (6,152) | | | | | $ | 13,248 | | |
Trade names
|
| |
10 years
|
| | | | 4,170 | | | | | | (1,350) | | | | | | 2,820 | | |
Clinical contracts
|
| |
10 years
|
| | | | 2,909 | | | | | | (732) | | | | | | 2,177 | | |
Total intangible assets
|
| | | | | | $ | 26,479 | | | | | $ | (8,234) | | | | | $ | 18,245 | | |
(in thousands)
|
| |
Weighted average
amortization period |
| |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net carrying
amount |
| |||||||||
Intangible assets | | | | | | | | | | | | | | | | | | | | | | |
Amortizing intangible assets: | | | | | | | | | | | | | | | | | | | | | | |
Payor contracts
|
| |
10 years
|
| | | $ | 18,900 | | | | | $ | (4,283) | | | | | $ | 14,617 | | |
Trade names
|
| |
10 years
|
| | | | 4,170 | | | | | | (945) | | | | | | 3,225 | | |
Clinical contracts
|
| |
10 years
|
| | | | 2,164 | | | | | | (490) | | | | | | 1,674 | | |
Total intangible assets
|
| | | | | | $ | 25,234 | | | | | $ | (5,718) | | | | | $ | 19,516 | | |
(in thousands)
|
| |
Amount
|
| |||
Year ending December 31: | | | | | | | |
2022
|
| | | $ | 2,684 | | |
2023
|
| | | | 2,639 | | |
2024
|
| | | | 2,639 | | |
2025
|
| | | | 2,639 | | |
2026
|
| | | | 2,617 | | |
Thereafter | | | | | 5,027 | | |
Total
|
| | | $ | 18,245 | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Patient services
|
| | | $ | 21,443 | | | | | $ | 9,044 | | |
Dispensary
|
| | | | 4,551 | | | | | | 4,551 | | |
Clinical trials & other
|
| | | | 632 | | | | | | 632 | | |
Total goodwill
|
| | | $ | 26,626 | | | | | $ | 14,227 | | |
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Balance as of January 1: | | | | | | | | | | | | | |
Gross goodwill
|
| | | $ | 14,227 | | | | | $ | 14,077 | | |
Goodwill acquired during the period
|
| | | | 12,399 | | | | | | 150 | | |
Accumulated impairment losses
|
| | | | — | | | | | | — | | |
Goodwill, net as of December 31
|
| | | $ | 26,626 | | | | | $ | 14,227 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Net loss attributable to TOI (in thousands)
|
| | | $ | (10,927) | | | | | $ | (14,322) | | |
Basic and diluted weighted average shares outstanding
|
| | | | 66,230,606 | | | | | | 59,117,723 | | |
Basic and diluted net loss per share attributable to TOI
|
| | | $ | (0.16) | | | | | $ | (0.24) | | |
| | |
Year Ended December 31
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Stock options
|
| | | | 6,921,180 | | | | | | 8,683,952 | | |
RSUs
|
| | | | 1,291,492 | | | | | | 1,390,839 | | |
Earnout Shares
|
| | | | 1,602,435 | | | | | | — | | |
Public Warrants
|
| | | | 5,749,986 | | | | | | — | | |
Private Warrants
|
| | | | 3,177,542 | | | | | | — | | |
| | |
Year Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Revenue
|
| | | | | | | | |||||
Patient services
|
| | | $ | 124,074 | | | | | $ | 116,817 | | |
Dispensary
|
| | | | 72,550 | | | | | | 63,890 | | |
Clinical trials & other
|
| | | | 6,379 | | | | | | 6,808 | | |
Consolidated revenue
|
| | | | 203,003 | | | | | | 187,515 | | |
Direct costs
|
| | | | | | | | | | | | |
Patient services
|
| | | | 99,401 | | | | | | 95,747 | | |
Dispensary
|
| | | | 62,102 | | | | | | 53,907 | | |
Clinical trials & other
|
| | | | 652 | | | | | | 982 | | |
Total segment direct costs
|
| | | | 162,155 | | | | | | 150,636 | | |
Depreciation expense
|
| | | | | | | | | | | | |
Patient services
|
| | | | 659 | | | | | | 940 | | |
Dispensary
|
| | | | 1 | | | | | | — | | |
Clinical trials & other
|
| | | | 123 | | | | | | 7 | | |
Total segment depreciation expense
|
| | | | 783 | | | | | | 947 | | |
| | | | | | | | | | | | | |
Amortization of intangible assets
|
| | | | | | | | | | | | |
Patient services
|
| | | | 2,305 | | | | | | 1,863 | | |
Dispensary
|
| | | | — | | | | | | — | | |
Clinical trials & other
|
| | | | 211 | | | | | | 213 | | |
Total segment amortization
|
| | | | 2,516 | | | | | | 2,076 | | |
| | |
Year Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Operating income
|
| | | | | | | | | | | | |
Patient services
|
| | | | 21,709 | | | | | | 18,267 | | |
Dispensary
|
| | | | 10,447 | | | | | | 9,983 | | |
Clinical trials & other
|
| | | | 5,393 | | | | | | 5,606 | | |
Total segment operating income
|
| | | | 37,549 | | | | | | 33,856 | | |
| | | | | | | | | | | | | |
Selling, general and administrative expense
|
| | | | 83,365 | | | | | | 41,898 | | |
Non-segment depreciation and amortization
|
| | | | 42 | | | | | | 155 | | |
Total consolidated operating loss
|
| | | $ | (45,858) | | | | | $ | (8,197) | | |
|
(in thousands)
|
| |
December 31,
2021 |
| |
December 31,
2020 |
| ||||||
Assets | | | | | | | | | | | | | |
Patient services
|
| | | $ | 44,223 | | | | | $ | 36,446 | | |
Dispensary
|
| | | | 4,277 | | | | | | 4,319 | | |
Clinical trials & other
|
| | | | 14,504 | | | | | | 5,487 | | |
Non-segment assets
|
| | | | 140,435 | | | | | | 19,437 | | |
Total assets
|
| | | $ | 203,439 | | | | | $ | 65,689 | | |
| | |
Year Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
American Institute of Research
|
| | | $ | 152 | | | | | $ | 159 | | |
Havencrest Capital Management, LLC
|
| | | | 166 | | | | | | 233 | | |
M33 Growth LLC
|
| | | | 353 | | | | | | 183 | | |
Mark L. Pacala
|
| | | | — | | | | | | 3 | | |
Richy Agajanian MD
|
| | | | 21 | | | | | | 24 | | |
Veeral Desai
|
| | | | 52 | | | | | | 38 | | |
Roca Partners LLC
|
| | | | — | | | | | | 1 | | |
Total
|
| | | $ | 744 | | | | | $ | 641 | | |