0001479681 true 0001479681 2022-06-15 2022-06-15 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

 

Washington, D.C. 20549

FORM 8-K/A

(Amendment No. 1)

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 193

 

Date of Report (Date of earliest event reported): June 15, 2022 (April 1, 2022)

NUTEX HEALTH INC.

(formerly Clinigence Holdings, Inc.)

(Exact name of registrant as specified in its charter)

 

Delaware 000-53862 11-3363609
(State or Other Jurisdiction
of Incorporation)
(Commission File Number) (I.R.S. Employer
Identification Number)

6030 S. Rice Ave, Suite C, Houston, Texas 77081

(Address of principal executive offices) (zip code)

 

With Copies to:

 

2455 East Sunrise Blvd., Suite 1204, Fort Lauderdale, FL 33304

 

(954) 449-4703

(Registrant’s telephone number, including area code)

 

N/A

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 Precommencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 Precommencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class Trading Symbols(s) Name of each exchange on which registered
Common Stock, $0.001 par value  NUTX Nasdaq Capital Market

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR §240.12b-2).

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. ☐

 1 

 

EXPLANATORY NOTE

Nutex Health Inc. (“we”, “us”, “Nutex” or the “Company”), a Delaware corporation formerly known as Clinigence ‎Holdings, Inc. (“Clinigence”), is filing this Amendment No. 1 on Form 8-K/A (this “Amended Filing”) to amend ‎its Current Report on Form 8-K filed with the Securities and Exchange Commission (“SEC”) on April 4, 2022 (the ‎‎“Original Filing”), to file the audited financial statements for the fiscal year ended December 31, 2021 (the ‎‎“Audited Financial Statements”) of Nutex Health Holdco LLC (“Nutex Health Holdco”), which was acquired by ‎Clingence on April 1, 2022, and to file pro forma information of Nutex Health ‎described below.‎

As discussed more fully in our Original Filing, on April 1, 2022, Nutex completed the merger (the “Merger”) ‎contemplated by the Agreement and Plan of Merger, dated as of November 21, 2021, as amended or waived (the ‎‎“Merger Agreement”), by and among Nutex Health Holdco, Clinigence, Nutex Acquisition LLC (“Merger Sub”), ‎Micro Hospital Holding LLC (solely for the purposes of certain sections), Nutex Health LLC (solely for the ‎purposes of certain sections) and Thomas T. Vo, solely in his capacity as the representative of the equityholders of ‎Nutex. ‎

Pursuant to the Merger Agreement, each unit representing an equity interest in Nutex Health Holdco issued and ‎outstanding immediately prior to the effective time of the Merger (a “Nutex Membership Interest”) was converted ‎into the right to receive 3.571428575 shares of common stock of the Company, par value $0.001 per share, as ‎adjusted as set forth in the Merger Agreement. Pursuant to the Merger Agreement, Merger Sub merged with and ‎into Nutex Health Holdco, with Nutex Health Holdco surviving as a wholly owned subsidiary of the Company. The ‎Merger will be accounted for as a “reverse acquisition” in conformity with accounting principles generally ‎accepted in the United States of America (“U.S. GAAP”). Under U.S. GAAP, Nutex Health Holdco will be treated ‎as the accounting acquirer in the Merger.‎

The Audited Financial Statements as of and for the year ended December 31, 2021, and unaudited financial ‎statements for the period ended March 31, 2022 and pro forma financial information relating to the Merger as of ‎that date, are included in this report. Except for the Audited Financial Statements and pro forma financial ‎information, this Amended Filing does not amend or restate the Original Filing, nor does it modify or update those ‎disclosures affected by subsequent events or discoveries, except that, as set forth in Item 8.01 below, supplemental information regarding the Company is included in Exhibit 99.1 hereto and is incorporated by ‎reference herein.‎

Item 2.01.‎ Completion of Acquisition or Disposition of Assets.

As previously reported by the Company in its Current Report on Form 8-K filed on April 4, 2022, the Company ‎completed the Merger on April 1, 2022. The Company hereby amends the initial report to provide the financial statements and pro ‎forma financial information required by Item 9.01(a) and (b) of Form 8-K in connection with the Merger.‎‎

Item 8.01 Other Events.

 

In addition to the required information reported in this Amended Filing, certain ‎supplemental information regarding Nutex Health Holdco is included in Exhibit 99.1 hereto and is incorporated by ‎reference herein.‎

Item 9.01 Financial Statements and Exhibits

(a)  Financial Statements of Businesses Acquired.

The historical audited consolidated financial statements of Nutex as of December 31, 2021 and 2020 and for each of the two years in the period ended December 31, 2021, the notes related thereto and the related report of Marcum LLP, Nutex’s independent registered public accounting firm are filed as Exhibit 99.2 and incorporated herein by reference.

The historical unaudited condensed consolidated financial statements of Nutex as of and for the three months ended March 31, 2022 and March 31, 2021 and the notes related thereto are filed as Exhibit 99.3 and incorporated herein by reference.

(b) Pro Forma Financial Information.

The unaudited pro forma condensed combined statements of income of the Company and Nutex for the year ended December 31, 2021, and for the three months ended March 31, 2022, unaudited pro forma condensed combined balance sheet of the Company and Nutex as of March 31, 2022, and the notes related thereto are filed as Exhibit 99.4 and incorporated herein by reference.

(c) Exhibits

Reference is made to the Exhibit Index following the signature page of this Current Report on Form 8-K, which is incorporated by reference into this Form 8-K/A.

 2 

 

 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

    Nutex Health Inc.
     
Date: June 15, 2022   By: /s/ Michael Bowen
    Michael Bowen
    Chief Financial Officer

 3 

 

 

EXHIBIT INDEX

Exhibit Number Description
99.1 Nutex Health Holdco Supplemental Information
99.2 Audited financial statements of Nutex as of December 31, 2021 and 2020 and for the years then ended.
99.3 Unaudited financial statements of Nutex as of March 31, 2022 and for the three months then ended
99.4 Unaudited pro forma condensed combined financial information of the Company and Nutex.

 

 4 

 

 

NUTEX HEALTH HOLDCO SUPPLEMENTAL INFORMATION

OVERVIEW

Nutex Health Inc. (“Nutex Health” or the “Company”), is a physician-led, technology-enabled healthcare services company comprised of its wholly owned subsidiary Nutex Health Holdco, LLC , with the 21 hospital facilities in eight states (hospital division), and a primary care-centric, risk-bearing population health management division. The hospital division implements and operates different innovative health care models, including micro-hospitals, specialty hospitals and hospital outpatient departments (HOPDs). The Population Health Management division owns and operates provider networks such as Independent Physician Associations (IPAs). Through its Management Services Organizations (MSOs), Nutex Health provides management, administrative and other support services to its affiliated hospitals and physician groups. The Company’s cloud-based proprietary technology platform aggregates clinical and claims data across multiple settings, information systems and sources to create a holistic view of patients and providers, which the Company believes allows for the delivery of greater quality care more efficiently.

The chart below shows the post merger structure of Nutex Health Inc.

A screenshot of a computer

Description automatically generated with medium confidence

On April 1, 2022, Clinigence Holdings, Inc. (now known as Nutex Health Inc.), a publicly traded Delaware corporation (the “Company”), consummated the previously announced business combination (the “Business Combination”) with Nutex Health Holdco pursuant to that certain Agreement and Plan of Merger, dated as of November 23, 2021 (as amended, modified, supplemented or waived, the “Merger Agreement”), by and among Nutex, Clinigence Holdings, Inc., Nutex Acquisition LLC (“Merger Sub”), Micro Hospital Holding LLC (solely for the purposes of certain sections), Nutex Health LLC (solely for the purposes of certain sections) and Thomas T. Vo, solely in his capacity as the representative of the equityholders of Nutex. Pursuant to the Merger Agreement, following the approval by the stockholders of Clinigence Holdings Inc. on March 16, 2022, Merger Sub merged with and into Nutex Health Holdco, with Nutex Health Holdco surviving as a wholly owned subsidiary of the Company (the “Merger”).

In connection with the Merger Agreement, Nutex Health Holdco entered into contribution agreements with holders ‎of equity interests (“Nutex Owners”) of subsidiaries and affiliates of Nutex Health Holdco (the “Nutex ‎Subsidiaries”) pursuant to which such Nutex Owners agreed to contribute equity interests in the Nutex ‎Subsidiaries to Nutex in exchange for specified equity interests in Nutex Health Holdco. Nutex Owners having ownership interests representing approximately 84% of the agreed upon ‎equity value of the Nutex Subsidiaries agreed to contribute all or a portion of their equity interests, as ‎applicable‎. In the Merger, the Nutex Owners received aggregate of 592,791,712 shares of common stock of Nutex Health, representing approximately 90.9% of the 647,11,416 shares of common stock outstanding as of June 15,, 2022.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The following table sets forth information known to us, as of June 15, 2022, relating to the ‎beneficial ‎ownership of shares of common stock by: (i) each person who is known by us to be ‎the beneficial owner of more ‎than 5% of the Company’s outstanding common stock; (ii) each ‎director; (iii) each executive officer; and (iv) all ‎executive officers and directors as a group. ‎Under securities laws, a person is considered to be the beneficial owner ‎of securities owned by ‎him (or certain persons whose ownership is attributed to him) or securities that can be ‎acquired ‎by him within 60 days, including upon the exercise of options, warrants or convertible ‎securities. ‎

The percentages shown are calculated based on 647,411,416 shares of Common Stock ‎outstanding as of June 15, 2022.

Name of Beneficial Owner Amount and Nature of Beneficial ‎Ownership Percent of Class
Micro Hospital Holding LLC (1) 267,706,960 41.35%
Premier Macy Management Holdings, LLC‎(2) 42,134,210 6.51%
Michael L. Chang, Chief Medical Officer 12,008,523 1.85%
Warren Hosseinion, President and Director (3) 3,770,265 .58%
Mitchell Creem, Director (4) 365,074 .29%
Cheryl Grenas, Director (5) 19,280 .00%
Michael Reed, Director (6) 21,208 .00%
John Waters, Director (7) 546,421 .08%
Michael Bowen, CFO (8) 647,105 .10%
Elisa Luqman, Chief Legal Officer (SEC) Secretary (9) 679,976 .11%
Pamela Montgomery, Chief Legal Officer (Healthcare) Secretary - .00%
Denise Pufal, COO - 00%
Larry Schimmel, Chief Medical Information Officer (10) 499,731 .08%
Executive Officers and Directors as a Group 328,398,753 50.37%

(1)  Micro Hospital Holding LLC (“MHH” is the direct beneficial owner of 267,706,960 shares of Common Stock. Dr. Vo, the Chairman and Chief Executive Officer of the Company, as the 100% owner and sole manager of MHH, is ‎the indirect beneficial owner of such shares.

(2)  Premier Macy Management Holdings, LLC is the direct beneficial owner of 42,134,210‎ shares of Common Stock.‎ Each of Dr. Young and Cynthia J. Young, as co-trustees of the First Amended & Restated Matthew Stephen Young & Cynthia Jane Young Joint Living Trust, the 99% owner of Macy GP LLC, the 100% owner of Premier Macy Management Holdings, LLC, can be deemed to be the indirect beneficial owners of the shares reported herein.

(3) Includes options to purchase 200,000 shares of the common stock at $1.50 per share, options to purchase 600,000 shares of the common stock at $1.61 per share and a warrant to purchase

(4)  Includes 21,208 shares of Restricted Stock that vest 1/12th per month starting April 1, 2022, options to purchase 10,120 shares of the common stock at $5.56 per share, options to purchase 75,000 shares of common stock at $1.50 per share, options to purchase 45,000 shares at $1.61 and options to acquire 182,000 shares of common stock at $2.75 per share.

(5)  Shares of Restricted Stock that vest that 1/12th per month starting April 1, 2022

(6)  Shares of Restricted Stock that vest 1/12th per month starting April 1, 2022

(7)  Includes 21,851 shares of Restricted Stock that vest 1/12th per month starting April 1, 2022, options to purchase, 102,800 shares of common stock at $1.50, 45,000 common shares at $1.61, per share, convertible debenture to purchase 64,516 common shares at $1.55, warrant to purchase 48,508 common shares at $1.55 per share and options to acquire 182,000 shares of common stock at $2.75 per share.

(8)  Includes options to purchase 200,000 shares of Common Stock at $2.75 per share.

(9)  Includes 1,370 shares of common stock held by Muhammad Luqman, Ms. Luqman’s husband, options to purchase 117,106 shares of the commons stock at $1.50 per share, options to purchase 400,000 shares of the common stock at $1.61 per share and options to purchase 150,000 shares of common stock at $2.75 per share.

(10) Includes options to purchase 6,288 shares of the common stock at $1.50 per share, options to purchase 30,000 shares of the common stock at $1.50 per share, convertible debenture to purchase 19,597 common shares at $1.55, warrant to purchase 9,799 common shares at $1.55 per share and options to acquire 200,000 shares of common stock at $2.75 per share.

HISTORICAL FINANCIAL INFORMATION

The following supplemental information relates to the historical financial information of Nutex Health Holdco prior to the Merger.

Expansion during the three months ended March 31, 2022

At the end of the first calendar quarter of 2022, the Company opened two new fully operational hospitals. Opening of a new hospital requires adequate medical equipment, supplies and staffing. Start-up costs associated with the opening of these two hospitals were paid by Nutex Health Holdco and are reflected in the increased general and administrative expenses for the three months ended March 31, 2022. Additionally, the Company bears the operating costs of the new facilities during the ramp up period to break-even and eventual profitability.

Expected Continued Expansion

The Company anticipates opening three more facilities in 2022. In connection with continued facilities expansion, we anticipate additional increases in operating expenses and capital expenditures relating to the planned hospital openings as well as sustaining the hospitals during their relative ramp up periods to break-even and eventual profitability. There can be no assurance that these additional facilities will open in the anticipated timing or at all, or that they will reach profitability during the time frames anticipated.

Revisions to Nutex Health Holdco Historical financial statements as of and for the nine months ended September 30, 2021 and as of and for the year ended December 31, 2020.

Nutex Health Holdco made the revisions described below to previously reported amounts in Nutex Health Holdco’s combined and consolidated financial statements. As set forth in more detail below, the Company has determined that these revisions are immaterial. Please read Note 2 to the historical audited combined and consolidated financial statements of Nutex Health Holdco as of and for the year ended December 31, 2021 and 2020 included as Exhibit 99.2 to this filing for a detailed description of the revisions as of and for the year ended December 31, 2020.

The Company revised (1) the classification of net income and (2) equity attributable to noncontrolling interests and corrected the presentation of items within the statement of cash flows. The Company evaluated these matters in accordance with SAB No. 99, Materiality, and SAB No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements and determined that their related impact was not material to Nutex’s financial statements for any prior annual or interim period. Nutex Health undertakes to correct previously reported financial information for these immaterial matters in its future filings, as applicable.

RISK FACTORS

The unaudited pro forma combined financial statements for Nutex Health Inc., the combined company, are presented for illustrative purposes only, and future results may differ materially from the unaudited pro forma financial statements.

The unaudited pro forma combined financial statements contained in this report are presented for illustrative purposes only and for several reasons, may not be an indication of the combined company’s financial condition or results of operations following the completion of the Merger. The unaudited pro forma combined financial statements have been derived from the historical financial statements of Clinigence and Nutex Health Holdco and adjustments and assumptions have been made regarding the combined company after giving effect to the Merger. The information upon which these adjustments and assumptions have been made is preliminary, and these kinds of adjustments and assumptions are difficult to make with accuracy. Moreover, the pro forma financial statements do not reflect all costs that are expected to be incurred by the combined company in connection with the merger. As a result, the actual financial condition, and results of operations of the combined company following the completion of the Merger may not be consistent with, or evident from, these pro forma financial statements. The assumptions used in preparing the pro forma financial information may prove to be inaccurate, and other factors may affect the combined company’s financial condition or results of operations following the Merger. Any decline or potential decline in the combined company’s financial condition or results of operations may cause significant variations in the market price of Company Common Stock.

The estimates and assumptions Nutex Health Holdco is required to make in connection with the preparation of its financial statements may prove to be inaccurate

The preparation of financial statements in conformity with GAAP requires management to make estimates ‎and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets ‎and liabilities at the date of the financial statements and the reported amounts of revenues and expenses ‎during the reporting period.

Nutex applies ASC 606 – Revenue from Contracts with Customers in making estimates of its earned ‎revenue and accounts receivable at each reporting date. This estimation process for variable ‎consideration is highly subjective. The Company regularly conducts a comparative analysis of its actual results to its previously estimated results in ‎order to evaluate whether changes to its estimation process are required.‎ The estimation of variable consideration is particularly complex at Nutex Health Holdco in particular and within the healthcare ‎industry generally because of the broad range of services provided, the range of reimbursements by patient ‎insurance companies and collectability of patient responsible amounts. In addition, Nutex Health Holdco operates as an out-of-‎network provider and, as such, does not have negotiated reimbursement rates with any insurance ‎companies, adding to the complexity and potential uncertainty of the estimation process.

Our estimates with respect to the claims processing by insurance companies and our resulting cash collections may differ from previous estimated results and we may be required to make periodic adjustments to our estimation process for new facts ‎or circumstances. For example, with respect to the first quarter of 2022, Nutex Health Holdco revised its previous estimates in response to actual collections and industry trends.

Ultimate amounts collected may differ from anticipated collections, and, as a result, may impact our ability to generate revenue at expected levels

Reimbursement for medical services is subject to change, including that the reimbursement that Nutex Health Holdco receives for services could significantly decline.

Because Nutex Holdco provides emergency medicine services, it does not have extensive relationships with large commercial payors and is generally out-of-network. Although some licensed facilities are in-network with payors, the Company’s general payor contracting/government enrollment strategy is to remain out of network. Since we wo not have any contractual arrangements with insurance companies, we cannot predict the timing and amount of the payments we ultimately receive for our services and estimates and assumptions which are based on historical insurance payment amounts and timing.

Although this is not an uncommon strategy employed by emergency medicine providers, there is increased scrutiny on the billing practices of out-of-network providers in the current regulatory landscape. When an enrollee receives emergency care either at an out-of-network facility or from an out-of-network provider because an insurer does not have a contract with the out-of-network facility or provider, it may decide not the pay the entirety of the bill. In this case, the out-of-network facility or provider will bill the enrollee for the balance of the bill. While 33 states have enacted laws to protect enrollees from “balance billing” practices, the No Surprises Act enacted by Congress in 2020, and effective January 1, 2022, provides protections in all 50 states from the most common sources of balance billing. The federal law prohibits providers from balance billing for (i) emergency services and (ii) non-emergency services rendered by out of-network providers at certain designated in-network facilities. In these instances, consumers’ financial liability will be capped at in-network cost sharing amounts. Texas, where the Company’s business is concentrated, already has comprehensive balance billing protections. Texas law prohibits out-of-network providers from billing enrollees for any amount beyond in-network cost sharing. Even to the extent the Company’s billing and coding practices are in compliance with current state law, effective January 1, 2022, its out-of-network providers in all states is required to comply with certain new notice and disclosure requirements under the No Surprises Act. Further, it is not clear how federal and state balance billing laws will interact and which aspects of Texas law may be preempted.

Our management has limited experience in operating a public company and we may incur additional expenses to operate as a public company.

Our executive officers and certain directors have limited experience in the management of a publicly traded company. Our management team may not successfully or effectively manage the integration of Nutex Health Holdco into a public company subject to significant regulatory oversight and reporting obligations under federal securities laws. Their limited experience in dealing with the increasingly complex laws pertaining to public companies could be a significant disadvantage in that it is likely that an increasing amount of our management’s time may be devoted to these activities which will result in less time being devoted to the management and growth of the company. Further, we may incur significantly increased personnel costs to support our operations as a public company, which will increase our operating costs in future periods.

Our expenses may increase in connection with our growth strategy and Nutex Health Holdco’s integration into a public reporting company

We expect that our operating expenses will increase as we grow our business, build relationships with physician partners, and develop new services and comply with the requirements associated with being a public company.

If our internal control over financial reporting is not effective, we may not be able to accurately report our financial results or file our periodic reports in a timely manner, which may cause adverse effects on our business and may cause investors to lose confidence in our reported financial information and may lead to a decline in the price of our Common Stock.

Effective internal control over financial reporting is necessary for us to provide reliable financial reports in a timely manner. Way may conclude that there were material weaknesses in our internal control over financial reporting. A material weakness is a deficiency, or a combination of deficiencies, in internal control over financial reporting, such that there is a reasonable possibility that a material misstatement of the annual or interim financial statements will not be prevented or detected on a timely basis.

While we have focused on (i) hiring qualified accounting, financial reporting, IT, and other key management personnel with public company experience, (ii) [engaging an external advisor to assist with evaluating and documenting the design, structure and operating effectiveness of internal controls and assist with the training of personnel, as necessary, and design and establishment of a formal internal audit function] and (iii) enhancing policies and procedures documentation for key areas of accounting, our internal control over financial reporting may not be effective, and the accuracy and timing of our financial reporting may be adversely affected, a material misstatement in our financial statements could occur, and we may be unable to maintain compliance with securities law requirements regarding timely filing of periodic reports, which may adversely affect our business and the price of our Common Stock may decline as a result.

If our arrangements with our affiliated professional entities and other physician partners are found to constitute the improper rendering of medical services or fee splitting under applicable state laws, our business, financial condition and our ability to operate in those states could be adversely impacted.

Our contractual relationships with our affiliated professional entities and other physician partners may implicate certain state laws that generally prohibit non-professional entities from providing licensed medical services or exercising control over licensed physicians or other healthcare professionals (such activities generally referred to as the “corporate practice of medicine”) or engaging in certain practices such as fee-splitting with such licensed professionals. The interpretation and enforcement of these laws vary significantly from state to state. There can be no assurance that these laws will be interpreted in a manner consistent with our practices or that other laws or regulations will not be enacted in the future that could have a material and adverse effect on our business, financial condition and results of operations. Regulatory authorities, state boards of medicine, state attorneys general and other parties may assert that, despite the agreements through which we operate, we are engaged in the provision of medical services and/or that our arrangements with our affiliated professional entities and other physician partners constitute unlawful fee-splitting. If a jurisdiction’s prohibition on the corporate practice of medicine or fee-splitting is interpreted in a manner that is inconsistent with our practices, we would be required to restructure or terminate our arrangements with our affiliated professional entities and other physician partners to bring our activities into compliance with such laws. A determination of non-compliance, or the termination of or failure to successfully restructure these relationships could result in disciplinary action, penalties, damages, fines, and/or a loss of revenue, any of which could have a material and adverse effect on our business, financial condition and results of operations. State corporate practice and fee-splitting prohibitions also often impose penalties on healthcare professionals for aiding in the improper rendering of professional services, which could discourage physicians and other healthcare professionals from providing clinical services to members of the health plans with whom we contract.

The health care industry is heavily regulated. Nutex Holdco’s failure to comply with regulatory requirements could create liability for it, result in adverse publicity and otherwise negatively affect its business.

The health care industry is heavily regulated and is constantly evolving due to the changing political, legislative, and regulatory landscape and other factors. Many health care laws are complex, and their application to specific services and relationships may not be clear. Further, some health care laws differ from state to state, and it is difficult to ensure Nutex Holdco’s business complies with evolving laws in all states. Nutex Holdco’s operations may be adversely affected by enforcement initiatives. Nutex Holdco’s failure to accurately anticipate the application of these laws and regulations to its business, or any other failure to comply with regulatory requirements, could create liability, force it to change operations, result in adverse publicity and negatively affect the business. For example, failure to comply with these requirements could result in closure of one or more facilities, inability to obtain or recoupment of reimbursement for services, fines and/or penalties, or exclusion from governmental reimbursement programs. Federal and state legislatures and agencies periodically consider proposals to revise aspects of the legal rules applicable to the health care industry, or to revise or create additional statutory and regulatory requirements. Such proposals, if implemented, could impact Nutex Holdco operations or could create unexpected liabilities for Nutex Holdco. We cannot predict what changes to laws or regulations might be made in the future or how those changes could affect Nutex Holdco’s business or operating costs. 

Evolving government regulations may require increased costs or adversely affect Nutex Holdco’s business, operating results, and financial condition.

In a regulatory climate that is uncertain and constantly changing, Nutex Holdco’s operations may be subject to direct and indirect adoption, expansion or reinterpretation of various laws and regulations. Compliance with these future laws and regulations may require Nutex Holdco to change its practices at an undeterminable and possibly significant initial monetary and annual expense. These additional monetary expenditures may increase future overhead, which could have a material adverse effect on Nutex Holdco’s business, operating results and financial condition.

We have identified what we believe are the areas of government regulation that, if changed, would be costly to us. These include: rules governing the practice of clinical professions by licensed professionals; licensure standards for clinicians; licensure standards for facilities; laws limiting the corporate practice of medicine; laws governing financial relationships with current and potential referral sources; cybersecurity and privacy laws; labor and employment laws; employee benefits laws; and laws governing reimbursement for clinical services. There could be laws and regulations applicable to Nutex Holdco’s business that we have not identified or that, if changed, may be costly to Nutex Holdco, and we cannot predict all the ways in which implementation of such laws and regulations may affect Nutex Holdco.

In the states in which Nutex Holdco operates, we believe it is in compliance with all applicable regulations, but, due to the uncertain regulatory environment, certain states may determine that it is in violation of their laws and regulations. In the event that Nutex Holdco must remedy such violations, it may be required to modify services in such states in a manner that undermines its business, it may become subject to fines or other penalties or, if Nutex Holdco determines that the requirements to operate in compliance in such states are overly burdensome, it may elect to terminate operations in such states. In each case, revenue may decline, and business, operating results and financial condition could be materially adversely affected.

The COVID-19 global pandemic could negatively affect Nutex Holdco operations, business and financial condition, and our liquidity could be negatively impacted if the U.S. economy remains unstable for a significant amount of time.

The COVID-19 crisis is still rapidly evolving and much of its impact remains unknown and difficult to predict. It could potentially negatively impact Nutex Holdco’s financial performance in 2022 and beyond.

We experienced, and in the future could experience, supply chain disruptions, including shortages and delays, and could experience significant price increases, in equipment and medical supplies, particularly personal protective equipment or PPE. Staffing, equipment, and medical supplies shortages may also impact our ability to serve patients at our centers.

In addition, Nutex Holdco’s results and financial condition may be further adversely affected by future federal or state laws, regulations, orders, or other governmental or regulatory actions addressing the current COVID-19 pandemic or the U.S. health care system, which, if adopted, could result in direct or indirect restrictions to its business, financial condition, results of operations and cash flow.

The foregoing and other continued disruptions to our business as a result of the COVID-19 pandemic (including the potential resurgences of COVID-19 in jurisdictions currently engaged in reopening) have had and are likely to continue to have a material adverse effect on our business and could have a material adverse effect on our results of operations, financial condition, cash flows and our ability to service our indebtedness.

Nutex Health Holdco facilities may be adversely impacted by weather and other factors beyond our control, and disruptions in our disaster recovery systems or management continuity planning could limit our ability to operate our business effectively.

The financial results of our facilities may be negatively impacted by adverse weather conditions, such as tornadoes, earthquakes and hurricanes, or other factors beyond our control, such as wildfires. These weather conditions or other factors could disrupt patient scheduling, displace our patients, employees and physician partners and force certain of our facilities to close temporarily or for an extended period of time. In certain markets, we have a large concentration of centers that may be simultaneously affected by adverse weather condition or events beyond our control. 

While we have disaster recovery systems and business continuity plans in place, any disruptions in our disaster recovery systems or the failure of these systems to operate as expected could, depending on the magnitude of the problem, adversely affect our operating results by limiting our capacity to effectively monitor and control our operations. Despite our implementation of a variety of security measures, our technology systems could be subject to physical or electronic break-ins, and similar disruptions from unauthorized tampering or weather-related disruptions where our headquarters is located. In addition, in the event that a significant number of our management personnel were unavailable in the event of a disaster, our ability to effectively conduct business could be adversely affected.

Our internal computer systems, or those of any of our manufacturers, other contractors, consultants, or collaborators, or third-party service providers may fail or suffer security or data privacy breaches or other unauthorized or improper access to, use of, or destruction of our proprietary or confidential data, employee data, or personal data, which could result in additional costs, loss of revenue, significant liabilities, harm to our brand and material disruption of our operations.

We use information technology systems, infrastructure, and data in many aspects of our business operations, and our ability to effectively manage our business depends significantly on the reliability and capacity of these systems. We are critically dependent on the integrity, security, and consistent operations of these systems. We also collect, process and store numerous classes of sensitive, personally identifiable and/or confidential information and intellectual property, including patients’ information, private information about employees and financial and strategic information about us and our business partners. The secure processing, maintenance and transmission of this information is critical to our operations.

Our systems, (including those of our contractors, consultants, collaborators and third-party service providers) may be subject to damage or interruption from power outages or damages, telecommunications problems, data corruption, software errors, network failures, acts of war or terrorist attacks, fire, flood, global pandemics and natural disasters; our existing safety systems, data backup, access protection, user management and information technology emergency planning may not be sufficient to prevent data loss or long-term network outages. In addition, we and our contractors, consultants, collaborators, and third-party service providers may have to upgrade our existing information technology systems or choose to incorporate new technology systems from time to time in order for such systems to support the increasing needs of our expanding business. Costs and potential problems and interruptions associated with the implementation of new or upgraded systems and technology or with maintenance or adequate support of existing systems could disrupt our business and result in transaction errors, processing inefficiencies and loss of production or sales, causing our business and reputation to suffer.

Further, our systems and those of our contractors, consultants, collaborators, and third-party service providers may be vulnerable to security incidents, attacks by hackers, acts of vandalism, computer viruses, misplaced or lost data, human errors, or other similar events. If unauthorized parties gain access to our networks or databases, or those of our third-party vendors, business partners, they may be able to steal, publish, delete, use inappropriately, or modify our private and sensitive third-party information, including credit card information and personal identification information. In addition, employees may intentionally or inadvertently cause data or security incidents that result in unauthorized release of personal or confidential information. Because the techniques used to circumvent security systems can be highly sophisticated, change frequently, are often not recognized until launched against a target and may originate from less regulated and remote areas around the world, we may be unable to proactively address all possible techniques or implement adequate preventive measures for all situations. 

Security incidents compromising the confidentiality, integrity, and availability of this information and our systems and those of our third party vendors and business partners could result from cyber-attacks, computer malware, viruses, social engineering (including spear phishing and ransomware attacks), supply chain attacks, efforts by individuals or groups of hackers and sophisticated organizations, including state-sponsored organizations, errors or malfeasance of our personnel, and security vulnerabilities in the software or systems on which we rely. We anticipate that these threats will continue to grow in scope and complexity over time and such incidents have occurred in the past, and may occur in the future, resulting in unauthorized, unlawful, or inappropriate access to, inability to access, disclosure of, or loss of the sensitive, proprietary, and confidential information that we handle. As we rely on our contractors, consultants, collaborators, and third-party service providers, we are exposed to security risks outside of our direct control, and our ability to monitor these third-party service providers and business partners’ data security is limited. Despite the implementation of security measures, our internal computer systems, and those of our current and any other contractors, consultants, collaborators and third-party service providers, such measures may not be effective in every instance.

Cybercrime and hacking techniques are constantly evolving, and we and/or our third-party service providers may be unable to anticipate or avoid attempted or actual security breaches, react in a timely manner, or implement adequate preventative measures, particularly given the increasing use of hacking techniques designed to circumvent controls, avoid detection, and remove or obfuscate forensic artifacts. While we have taken measures designed to protect the security of the confidential and personal information under our control, we cannot assure you that any security measures that we or our third-party service providers have implemented will be effective against current or future security threats.

If such an event were to occur and cause interruptions in our operations or result in the unauthorized acquisition of or access to personally identifiable information or individually identifiable health information (violating certain privacy laws, it could result in a material disruption of our business operations, whether due to a loss of our trade secrets or other similar disruptions.

Laws in all states and U.S. territories require businesses to notify affected individuals, governmental entities, and/or credit reporting agencies of certain security incidents affecting personal information. Such laws are inconsistent, and compliance in the event of a widespread security incident is complex and costly and may be difficult to implement. Additionally, our insurance policies covering cybersecurity and related matters may not adequately compensate us for the losses arising from any such disruption, failure or security breach, and, given the increasing prevalence of hacking and other cybersecurity related incidents, we may not be able to continue to obtain or maintain insurance policies on favorable or economically reasonable terms, or at all. Further, our insurance may not cover all claims made against us and could have high deductibles in any event, and defending a suit, regardless of its merit, could be costly and divert management attention.

The cost of investigating, mitigating and responding to potential security breaches and complying with applicable breach notification obligations to individuals, regulators, partners and others can be significant. Security breaches can also give rise to claims, and the risk of such claims is increasing. For example, as discussed below, the CCPA creates a private right of action for certain data breaches. Further, defending a suit, regardless of its merit, could be costly, divert management attention and harm our reputation. The successful assertion of one or more large claims against us could adversely affect our reputation, business, financial condition, revenues, results of operations or cash flows. Any material disruption or slowdown of our systems or those of our third-party service providers and business partners, could have a material adverse effect on our business, financial condition, and results of operations.

Nutex Holdco has, and may in the future become, subject to medical liability claims, which could cause significant expenses and may require Nutex Holdco to pay significant damages if not covered by insurance, and could harm its business, operating results, and financial condition.

Nutex Holdco’s business entails the risk of medical liability claims, including class actions, against the clinicians employed by the physician practice entity (an “Affiliated Practice Entity”), and the Nutex facilities. Although Nutex Holdco and the Affiliated Practice Entities carry insurance covering medical malpractice claims in amounts that we believe are appropriate in light of the risks attendant to our and their respective businesses, successful medical liability claims could result in substantial damage awards that exceed the limits of our and the Affiliated Practice Entities’ insurance coverage. Professional liability insurance is expensive and insurance premiums may increase significantly in the future.

Any claims made against Nutex Holdco that are not fully covered by insurance could be costly to defend against, result in substantial damage awards against and divert the attention of management from operations, which could have a material adverse effect on the business, operating results, and financial condition. In addition, any claims may adversely affect Nutex Holdco’s business and reputation.

NUTEX HEALTH HOLDCO, LLC AND AFFILIATES

COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2021 AND 2020

(With Independent Registered Public Accounting Firm’s Report Thereon)

 1 

 

 

NUTEX HEALTH HOLDCO, LLC AND AFFILIATES

TABLE OF CONTENTS


  Page
REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM 3
   
COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS  
   
Combined and Consolidated Balance Sheets 4
   
Combined and Consolidated Statements of Income 5
   
Combined and Consolidated Statements of Changes in Equity 6
   
Combined and Consolidated Statements of Cash Flows 7
   
Notes to Combined and Consolidated Financial Statements 8

 

 2 

 

 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Members and Board of Directors of

Nutex Health Holdco, LLC and Affiliates

Opinion on the Financial Statements

We have audited the accompanying combined and consolidated balance sheets of Nutex Health Holdco, LLC and Affiliates (the “Company”) as of December 31, 2021 and 2020, the related combined and consolidated statements of operations, changes in equity and cash flows for each of the two years in the period ended December 31, 2021, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2021 and 2020, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2021, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) ("PCAOB") and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB and in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ Marcum llp

Marcum llp

We have served as the Company’s auditor since 2021.

Houston, Texas

June 15, 2022

 3 

 

COMBINED AND CONSOLIDATED BALANCE SHEETS

AS OF DECEMBER 31, 2021 AND 2020

 

             
Assets   2021   2020
Current assets:            
Cash and cash equivalents   $  36,118,284   $  25,514,275
Accounts receivable      112,766,317      107,373,703
Accounts receivable - related party      1,993,117      763,177
Inventories      2,814,178      1,725,689
Prepaid expenses and other current assets      323,283      130,570
Total current assets      154,015,179      135,507,414
             
Property and equipment, net      151,912,500      123,169,182
Right-of-use assets      86,444,333      47,640,229
Other long-term assets      1,138,734      1,098,683
Goodwill      1,139,297      1,139,297
             
Total assets   $  394,650,043   $  308,554,805
             
Liabilities and Equity            
Current liabilities:            
Accounts payable   $  13,582,664   $  8,464,295
Accounts payable - related party      4,070,438      4,168,423
Lines of credit      72,055      936,714
Current portion of long-term debt      10,158,932      17,708,377
Lease liabilities, current portion      2,942,444      1,739,979
Accrued expenses and other current liabilities      6,864,426      2,435,285
Total current liabilities      37,690,959      35,453,073
             
Long-term debt, net      78,821,985      77,901,600
Lease liabilities      86,556,089      47,831,307
Total liabilities      203,069,033      161,185,980
             
Commitments and contingencies            
             
Equity:            
Members' equity      114,651,306      91,730,056
Noncontrolling interest      76,929,704      55,638,769
Total equity      191,581,010      147,368,825
             
Total liabilities and equity   $  394,650,043   $  308,554,805

See accompanying notes to combined and consolidated financial statements.

 4 

 

 

COMBINED AND CONSOLIDATED STATEMENTS OF INCOME

FOR THE YEARS ENDED DECEMBER 31, 2021 AND 2020

 

             
    2021   2020
             
Net revenue   $  330,062,996   $  273,422,221
Selling, general and administrative expenses            
Payroll      89,317,474      65,320,545
Contract services      39,252,327      20,969,736
Medical supplies      12,515,391      10,605,926
Insurance expense      9,015,410      5,702,962
Other      3,558,984      12,348,006
Total selling, general and administrative expenses      153,659,586      114,947,175
Depreciation and amortization      7,662,464      5,898,361
Operating income      168,740,946      152,576,685
             
Interest expense      6,196,026      6,495,346
Other expense (income)      (6,946,096)      342,104
Income before taxes      169,491,016      145,739,235
             
Income tax expense      965,731      181,341
Net income      168,525,285      145,557,894
             
Less: net income attributable to noncontrolling interests      35,931,957      39,588,009
Net income attributable to Nutex Health Holdco members   $  132,593,328   $  105,969,885

See accompanying notes to combined and consolidated financial statements.

 5 

 

 

COMBINED AND CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY 

FOR THE YEARS ENDED DECEMBER 31, 2021 AND 2020

 

                   
    Noncontrolling interests   Nutex Health Holdco members   Total equity
Balance at January 1, 2020   $  21,756,620   $  29,078,955   $  50,835,575
Members' contributions      7,713,720      2,312,901      10,026,621
Members' distributions      (13,419,580)      (45,631,685)      (59,051,265)
Net income      39,588,009      105,969,885      145,557,894
Balance at December 31, 2020      55,638,769      91,730,056      147,368,825
Members' contributions      19,734,935      2,018,838      21,753,773
Members' distributions      (32,647,007)      (111,690,916)      (144,337,923)
Deconsolidation of Kyle Assets, LLC      (1,728,950)      -      (1,728,950)
Net income      35,931,957      132,593,328      168,525,285
Balance at December 31, 2021   $  76,929,704   $  114,651,306   $  191,581,010

 

See accompanying notes to combined and consolidated financial statements.

 6 

 

COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE YEARS ENDED DECEMBER 31, 2021 AND 2020

             
    2021   2020
Cash flows from operating activities:            
Net income   $  168,525,285   $  145,557,894
Adjustment to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization      7,662,464      5,898,361
Other income - gain on PPP loan forgiveness      (5,546,597)      -
Debt issuance cost amortization      50,273      62,405
(Gain) loss on lease termination      (109,494)      1,118,303
Non-cash lease expense      97,578      58,241
Changes in operating assets and liabilities:            
Accounts receivable      (5,392,614)      (71,234,706)
Accounts receivable - related party      (1,229,940)      -
Inventories      (1,088,489)      (825,773)
Prepaid expenses and other current assets      (233,114)      533,294
Accounts payable      6,365,978      3,826,271
Accounts payable - related party      (97,985)      2,404,307
Accrued expenses and other current liabilities      4,429,141      (726,840)
Net cash provided by operating activities      173,432,486      86,671,757
             
Cash flows from investing activities:            
Acquisitions of property and equipment      (36,926,591)      (61,188,768)
Cash related to deconsolidation of Kyle Assets, LLC      (48,853)      -
Net cash used in investing activities      (36,975,444)      (61,188,768)
             
Cash flows from financing activities:            
Proceeds from lines of credit      -      1,000,000
Proceeds from notes payable      19,614,372      57,172,769
Repayments of lines of credit      (864,659)      (2,666,656)
Repayments of notes payable      (20,715,235)      (12,687,903)
Repayments of finance leases      (1,255,486)      (1,552,942)
Payment of debt issuance costs      (47,875)      (213,588)
Members' contributions      21,753,773      10,026,621
Members' distributions      (144,337,923)      (59,051,265)
Net cash used in financing activities      (125,853,033)      (7,972,964)
             
Net increase in cash and cash equivalents      10,604,009      17,510,025
Cash and cash equivalents - beginning of the period      25,514,275      8,004,250
Cash and cash equivalents - end of the period   $  36,118,284   $  25,514,275
             
Supplemental disclosures of cash flow information:            
Cash paid for interest   $  4,102,167   $  3,254,159
Cash paid for income taxes   $  335,340   $  181,341
Non-cash investing and financing activities:            
Acquisition of financing leases   $  31,110,148   $ 31,840,051
Termination of financing leases   $  -   $  47,861,030

See accompanying notes to combined and consolidated financial statements.

 7 

 

 

NUTEX HEALTH HOLDCO, LLC AND AFFILIATES

NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2021 AND 2020

Note 1 – Organization and Operations

Nutex Health Holdco, LLC (the “Company”, “Nutex”, “we” or “our”) is a holding company in the micro-hospital and hospital outpatient department industry formed on October 22, 2021, as a Delaware limited liability company. The Company owns and operates 21 facilities in eight states across the Southwest and Midwest United States. We employ approximately 1500 employees and partner with over 800 physicians. Our corporate headquarters is based in Houston, Texas.

Merger with Clinigence Holdings. On April 1, 2022, the Company’s merger with Clinigence Holdings, Inc., a Delaware corporation (“Clinigence”), was completed pursuant to the Agreement and Plan of Merger (the “Merger Agreement”) entered on November 23, 2021 between Clinigence, Nutex Acquisition LLC, a Delaware limited liability company and wholly-owned subsidiary of Clinigence, Nutex, Micro Hospital Holding LLC (“MHH”) (solely for the purposes of certain sections of the Merger Agreement), Nutex Holdco LLC (solely for the purposes of certain sections of the Merger Agreement) and Thomas Vo, M.D., not individually but in his capacity as the representative of the equity holders of Nutex.

In connection with the Merger Agreement, Nutex entered into certain Contribution Agreements with holders of equity interests (“Nutex Owners”) of subsidiaries and affiliates of Nutex and MHH (the “Nutex Subsidiaries”) pursuant to which such Nutex Owners agreed to contribute certain equity interests in the Nutex Subsidiaries to Nutex in exchange for specified equity interests in Nutex (collectively, the “Contribution Transaction”). Nutex owners having ownership interests representing approximately 84% of the agreed upon equity value of the Nutex Subsidiaries agreed to contribute all or a portion of their equity interests, as applicable.

Pursuant to the Merger Agreement, each unit representing an equity interest in Nutex issued and outstanding immediately prior to the effective time of the Merger but after the Contribution Transaction (collectively, the “Nutex Membership Interests”) was converted into the right to receive 3.571428575, or aggregate of 592,791,712 shares of common stock of Clinigence.

Under the terms of the Contribution Agreements, contributing owners of the Under Development Hospitals and Ramping Hospitals are eligible to receive a one-time additional issuance of Company Common Stock based on their TTM EBITDA as determined on the 24th anniversary of the opening. Such additional shares will be issued at the greater of the price of the Company Common Stock at the time of determination and $2.80.

The Merger was accounted for as a “reverse merger,” with Nutex as the accounting acquirer in accordance with ASC 805, Business Combinations, and Clinigence as the accounting acquiree.

Basis of Presentation. These financial statements are presented for periods before the Company’s merger with Clinigence was completed and present the combined and consolidated financial statements of Nutex and the Nutex Subsidiaries, giving effect to the transactions contemplated by the Contribution Agreements. These entities include:

100% of Nutex Health, LLC (“Nutex Health”), a healthcare service provider and facility management firm;
100% of Tyvan Billing, LLC (“Tyvan”), a healthcare billing and collections company; and
Ownership interests in certain emergency room entities (“ER Entities”) as discussed below.

 

 8 

 

 

The Company’s ownership interest in the ER Entities is presented in the following table:

       
  ER Entity Location Ownership
Under development      
  ABQ Hospital, LLC Albuquerque, NM 100.00%
  Columbus ER Hospital, LLC Columbus, OH 100.00%
  Covington Hospital, LLC Mandeville, LA 64.36%
  East Valley Hospital, LLC Gilbert, AZ 100.00%
  Fort Smith Emergency Hospital, LLC Fort Smith, AR 100.00%
  Gahanna Hospital, LLC Gahanna OH 100.00%
  Breen Bay Hospital, LLC Green Bay, WI 70.00%
  Miami ER & Hospital, LLC Miami, FL 67.00%
  Milwaukee Hospital, LLC Milwaukee, WI 70.00%
  NB Hospital, LLC New Braunfels, TX 61.00%
  Royse City ER, LLC Royse City, TX 89.50%
  Vance Jackson Hospital, LLC San Antonio, TX 61.00%
  Starkey Hospital, LLC Trinity, FL 62.00%
  Jacksonville ER & Hospital, LLC Jacksonville, FL 60.00%
  Maricopa Hospital, LLC Maricopa, AZ 100.00%
  Medistar Micro Hospital of Portage, LLC Portage, IN 74.90%
Operating less than 2 years      
  Northwest Indiana Hospital, LLC Hammond, IN 74.90%
  Everest Real Estate Investments, LLP Humble, TX 100.00%
  Texoma ER, LLC Sherman, TX 100.00%
  Topeka ER Hospital, LLC Topeka, KS 100.00%
Operating more than 2 years      
  Albuquerque ER, LLC Albuquerque, NM 100.00%
  Alexandria Hospital, LLC Alexandria, LA 99.50%
  Healthcare HL Emergency Services, LLC The Colony, TX 64.17%
  Kyle ER, LLC Kyle, TX 46.32%
  Little Rock Hospital 1, LLC Cabot, AR 81.99%
  Oklahoma ER Hospital, LLC Oklahoma City, OK 68.70%
  Phoenix ER and Medical Hospital, LLC Phoenix, AZ 100.00%
  Texarkana ER, LLC Texarkana, TX 100.00%
  Tucson Hospital, LLC Tucson, AZ 100.00%
  Tulsa ER & Hospital, LLC Tulsa, AZ 79.62%
  Wylie ER, LLC Wylie, TX 80.17%

In addition, the ER Entities have financial and operating relationships with multiple professional entities (“PLLCs”) and real estate entities (“REEs”). The PLLCs employ the doctors who work in our emergency rooms. These entities are consolidated by the Company as variable interest entities (“VIEs”) because they do not have significant equity at risk, and the ER Entities have historically supported the PLLCs cash shortages and received the benefits of their cash surpluses.

The REEs own the land and hospital buildings which are leased to the ER Entities. The REEs have mortgage loans payable to third parties which are collateralized by the land and buildings. The REEs are also consolidated by the Company as VIEs because they do not have sufficient equity at risk and the ER Entities are guarantors of the outstanding mortgage loans.

 9 

 

The Company has no direct or indirect ownership interest in the PLLCs or REEs, so 100% of the equity for these entities is shown as non-controlling interest in the consolidated and combined balance sheets and statements of income. See Note 12 – Variable Interest Entities for more information concerning these entities.

All significant intercompany balances and transactions have been eliminated in consolidation.

Note 2 - Summary of Significant Accounting Policies

i)These financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”). Our significant accounting policies are discussed below:
ii)Use of Estimates. The preparation of financial statements in accordance with 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 financial statements and the reported amounts of revenues and expenses during the reporting year. Significant items subject to such estimates and assumptions include (i) estimates of net revenue and accounts receivable and (ii) impairment of long-lived assets and goodwill. Actual results could differ from those estimates.

Net Revenue and Accounts Receivable. Net patient service revenue relates to contracts with patients and in most cases involve a third-party payor (commercial insurance, workers compensation insurance or, in limited cases, Medicare/Medicaid) in which the Company’s performance obligations are to provide emergency health care services. The Company provides services primarily on an outpatient basis. Net patient service revenues are recorded at the amount that reflects the consideration to which the Company expects to be entitled in exchange for providing patient care. These amounts are net of appropriate discounts giving recognition to differences between the Company’s charges and reimbursement rates from third party payors.

Patient service net revenues earned by the Company are recognized at a point in time when the services are provided, net of adjustments and discounts. Because all the Company’s performance obligations relate to contracts with a duration of less than one-year, certain disclosures are limited.

The transaction price is determined based on gross charges for services provided, reduced by contractual adjustments provided to third-party payors, discounts and implicit price concessions provided primarily to uninsured patients in accordance with the Company’s policy. For uninsured patients, the Company recognizes revenue based on established rates, subject to certain discounts and implicit price concessions. The Company is reimbursed from third party payors under various methodologies based on the level of care provided. Each of the ER Entities and PLLCs are considered “out-of-network” with commercial health plans. As there are no contractual rates established with insurance entities, revenues are estimated based on the “usual and customary” charges allowed by insurance payors using historical collection experience, historical trends of refunds and payor payment adjustments (retractions). Revenue from the Medicare program is based on reimbursement rates set by governmental authorities.

iii)Patients who have health care insurance may also have discounts applied related to their copayment or deductible. Estimates of contractual adjustments and discounts are determined by major payor classes for outpatient revenues based on historical experience. The Company estimates implicit price concessions based on its historical collection experience with these classes of patients using a portfolio approach. The portfolios consist of major payor classes for outpatient revenue. Based on historical collection trends and other analyses, the Company concluded that revenue for a given portfolio would not be materially different than if accounting for revenue on a contract-by-contract basis.

Customer payments are due upon receipt of an explanation of benefits for insured patients or it is due upon receipt of the bill from the Company for uninsured payments. There is no financing component associated with payments due from insurers or patients.

 10 

 

Cash and Cash Equivalents. The Company considers all highly liquid investments with an original maturity of three months or less to be cash and cash equivalents. The Federal Deposit Insurance Corporation is an independent agency of the United States government which insures deposits in deposit accounts, including checking and savings accounts, money market deposit accounts and certificates of deposit. The standard insurance amount is $250,000 per depositor, per insured bank, for each account ownership category. The Company has amounts, that were at times material, held in covered banking institutions in excess of the covered amounts, but does not deem the risk of loss to be likely.

Allowance for Uncollectible Accounts. Net revenue recognition and allowances for uncollectible billings require the use of estimates of the amounts that will be realized considering, among other items, retroactive adjustments that may be associated with regulatory reviews, audits, billing reviews and other matters. The Company’s policy is based on its historical bad debt experience. Because of the inherent uncertainties in estimating these allowances, it is at least reasonably possible that these estimates will change in the near term.

Inventories. Inventories, which consist primarily of medical supplies and pharmaceuticals, are valued at the lower of cost or net realizable value. Cost is determined using first-in, first-out method. All inventory on-hand is classified as finished goods.

Property and Equipment. Property and equipment are recorded at cost. Depreciation is calculated on the straight-line method over the estimated useful lives of the assets. The estimated useful lives of the property and equipment range from 5 to 39 years. Expenditures for additions, major renewal, and betterments are capitalized. When property and equipment are retired or otherwise disposed of, the related cost and accumulated depreciation are removed from the accounts, and any resulting gain or loss is reflected in income. Depreciation is not recorded for assets under construction until the asset is placed in service.

Intangible Assets. The Company’s intangible assets, including goodwill, have indefinite lives which are assessed for impairment at least annually, or when certain indicators of impairment exist on an interim basis. The Company’s intangible asset consists of operating licenses totaling $682,649 and goodwill totaling $1,139,297 acquired as part of the SE Texas acquisition. No impairment was recorded for the years ended December 31, 2021 and 2020.

Leases. Leases are capitalized on the Company’s balance sheet through recognition of a liability for the discounted present value of future fixed lease payments and a corresponding right-of-use (“ROU”) asset. The ROU asset recorded at commencement of the lease represents the right to use the underlying asset over the lease term in exchange for the lease payments. When readily determinable, the Company uses the interest rate implicit in a lease to determine the present value of future lease payments. For leases where the implicit rate is not readily determinable, the Company’s incremental borrowing rate is utilized. The Company calculates its incremental borrowing rate on a quarterly basis using a third-party financial model that estimates the rate of interest the Company would have to pay to borrow an amount equal to the total lease payments on a collateralized basis over a term similar to the lease. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. Short-term leases which have an initial term of 12 months or less and do not have an option to purchase the underlying asset that is deemed reasonably certain to be exercised, are not recorded on the balance sheet. Rent expense for these short-term leases is recognized on a straight-line basis over the lease term, or when incurred if a month-to-month lease.

Noncontrolling Interests. Noncontrolling interest (“NCI”) represent the portion of net assets in combined and consolidated entities that are not owned by the Company. NCI is presented as a component of total equity in the consolidated balance sheets and the share of net income or loss attributable to non-controlling interests is shown as a component of net income in the consolidated statements of income.

Fair Value Measurements. Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants.

 11 

 

We classify fair value balances based on the classification of the inputs used to calculate the fair value of a transaction. The three levels related to fair value measurements are as follows:

Level 1 — Observable inputs such as quoted prices in active markets for identical assets or liabilities.

Level 2 — Observable inputs other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active or other inputs that are observable or can be corroborated by observable market data.

Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs. 

The estimated fair value of accounts receivable, accounts payable, accrued expenses and notes payable approximate the carrying amount due to the relatively short maturity or time to maturity of these instruments.  Accounts receivable and payable with related parties may not be arms-length transactions and therefore, may not reflect fair value.

Advertising and marketing expense. The company advertising and marketing expense consists of expense associated with marketing the company's brand and services via media outlets such as social medias and billboard signs publications.

Income Taxes. Each of the companies in these combined and consolidated financial statements are pass-through entities treated as partnerships for U.S. federal income tax purposes. Therefore, there is no provision for federal income taxes in the combined statements of income since income is taxed at the individual member level. The Companies are subject to certain state income taxes, including Texas franchise taxes and have made provision for these in the financial statements.

We recognize the financial statement benefit of a tax position only after determining that the relevant tax authority would more likely than not sustain the position following an audit. If a tax position meets the “more likely than not” recognition criteria, accounting guidance requires the tax position be measured at the largest amount of benefit greater than 50% likely of being realized upon ultimate settlement. We record income tax related interest and penalties, if any, as a component in the provision for income tax expense. We file income tax returns in the U.S. as well as in various states jurisdictions. With few exceptions, our returns for periods prior to 2017 are no longer subject to examination by tax authorities in these jurisdictions.

Business Combinations Accounting. The Company accounts for business combinations under the acquisition method of accounting. Under this method, identifiable assets acquired, the liabilities assumed, and any noncontrolling interest are recognized at their estimated fair values at the acquisition date. The excess of purchase price over the fair value amounts assigned to the assets acquired and liabilities assumed represents the goodwill amount resulting from the acquisition. Transaction costs are expensed as incurred.

iv)Segment Reporting. A public company is required to report descriptive information about its reportable operating segments. Operating segments, as defined, are components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker in deciding how to allocate resources and in assessing performance. Aggregation of similar operating segments into a single reportable operating segment is permitted if the businesses have similar economic characteristics and meet the criteria established by U.S. GAAP. The Company operates two operating segments – Healthcare and Real Estate. The Healthcare segment is comprised of Nutex, Tyvan, the ER Entities and PLLC’s. The Real Estate segment is comprised of the REE’s.

Revision of Prior Period Financial Statements. We made certain immaterial revisions to previously reported amounts in our combined and consolidated financial statements as of and for the year ended December 31, 2020. These revisions corrected the classification of net income and equity attributable to noncontrolling interests and corrected the presentation of items within the statement of cash flows. We evaluated these matters in accordance with SAB No. 99, Materiality, and SAB No. 108, Considering the Effects of Prior Year Misstatements when Quantifying Misstatements in Current Year Financial Statements and determined that their related impact was not material to our financial statements for any prior annual or interim period. We will correct previously reported financial information for these immaterial matters in our future filings, as applicable. A summary of the revisions to our prior period financial statements is presented below.

 12 

 

    December 31, 2020
    As           As
    reported     Adjustments     revised
Revised Combined and Consolidated Balance Sheet                
Equity:                
Members' equity $  85,806,895   $  5,923,161   $  91,730,056
Noncontrolling interest    61,561,930      (5,923,161)      55,638,769
Total equity $  147,368,825   $  -   $  147,368,825
                 
    Year Ended December 31, 2020
    As           As
    reported     Adjustments     revised
Revised Combined and Consolidated Income Statement                
Net income $  145,557,894   $  -   $  145,557,894
Less: net income attributable to noncontrolling interests    44,741,979      (5,153,970)      39,588,009
Net income attributable to Nutex $  100,815,915   $  5,153,970   $  105,969,885
                 
Revised Combined and Consolidated Statement of Cash Flows            
Net cash provided by operating activities $  81,264,270   $  1,757,180   $  83,021,450
Net cash used in investing activities    (61,191,925)      3,157      (61,188,768)
Net cash flow used in financing activities    (2,562,320)      (1,760,337)      (4,322,657)
Net increase in cash and cash equivalents $  17,510,025   $  -   $  17,510,025

Reclassifications. Financial statements presented for prior periods include reclassifications that were made to conform to the current-year presentation.

Recent Accounting Pronouncements. There are no new accounting pronouncements that are expected to have a material impact on the consolidated financial statements.

Note 3 - Net Patient Service Revenue

The Company receives payment for services rendered from federal agencies, private insurance carriers, and patients for facility services from the ER Entities’ and doctor services from the PLLC’s. On average, greater than 97% of revenues are paid by insurers, federal agencies, and other non-patient third parties. The remaining revenues are paid by our patients in the form of copays, deductibles, and self-payment.

 13 

 

Patient service revenue, net of allowances and discounts, recognized by the ER Entities and PLLCs for the years ended December 31, 2021 and 2020 were as follows:

       
   2021  2020
Emergency room facilities services revenue  $278,989,301   $227,958,913 
PLLC services revenue   51,073,695    45,463,308 
Net revenue  $330,062,996   $273,422,221 

The following tables present our percentage of payments received by payor type for the years ended December 31, 2021 and 2020:

   2021  2020
Insurance   96%   96%
Self pay   3%   3%
Workers compensation   1%   1%
Medicare/Medicaid   0%   0%
Total payments received   100%   100%

Note 4 - Property and Equipment

The principal categories of property and equipment are summarized as follows:

   Useful lives (Years)  December 31, 2021  December 31, 2020
Buildings   39   $81,985,734   $64,153,226 
Land   —      18,201,804    16,230,514 
Land improvements   39    808,595    808,595 
Leasehold improvements   10-39    27,038,503    25,011,189 
Construction in progress   —      4,299,614    —   
Machinery and equipment   10    25,686,562    19,426,713 
Office furniture and equipment   7    2,870,270    2,197,468 
Computer hardware and software   5    1,288,224    754,440 
Vehicles   5    161,590    161,590 
Signage   10    1,160,195    989,368 
Total cost        163,501,091    129,733,103 
Less: accumulated depreciation        11,588,591    6,563,921 
Total property and equipment, net       $151,912,500   $123,169,182 

Note 5 - Debt

The Company and its affiliates have entered into private debt arrangements with banking institutions for the purposes of purchasing land, constructing new emergency room facilities, building out leasehold improvements, purchasing equipment, and providing working capital and liquidity through cash and lines of credit (“LOC”).

 14 

 

The Company’s outstanding debt is shown in the following table:

Facility   Type of Debt   Collateral/Guarantors   Maturity Date   Annual Interest rate   December 31, 2021   December 31, 2020
Kyle ER, LLC:                    
    Term Loan   Commercial Construction and Members   02-2023   4.00%   $  -   $  26,056
    Term Loan   Company assets and Members   04-2023   3.25%      180,564      319,703
    Term Loan   Company assets and Members   06-2024   4.50%      -      858,733
    PPP Loan   Federal Paycheck Protection Program   04-2021   1-2%      -      379,100
Kyle Assets, LLC:                    
    Term Loan   Commercial Properties and Members   06-2031   4.35%      -      552,626
Texarkana Emergency Center & Hospital, LLC:                    
    Term Loan   Commercial Properties and Members   12-2024   5.75%      -      3,602,199
    Term Loan   Commercial Properties and Members   08-2025   5.00%      -      952,787
    Term Loan   Company assets and Members   07-2025   4.75%      339,739      426,895
    Term Loan   Federal Paycheck Protection Program   04-2021   1-2%      -      400,000
    Term Loan   Acquired Equipment   08-2025   4.75%      262,099      327,641
    Term Loan   Acquired Equipment   09-2025   4.90%      68,963      85,720
Texarkana Assets, LLC:                    
    Term Loan   Commercial Properties and Members   12-2024   5.75%      2,738,844      -
    Term Loan   land and building and Members   12-2024   5.75%      371,206      1,522,990
    Term Loan   land and building and Members   04-2032   5.25%      1,100,831      1,377,772
Alexandria Hospital, LLC:                    
    Term Loan   land and building and Members   10-2029   4.00%      3,303,391      3,770,373
    Term Loan   land and building and Members   10-2024   6.08%      -      1,029,729
    Term Loan   Acquired Equipment   07-2024   6.90%      316,506      433,374
    PPP Loan   Federal Paycheck Protection Program   04-2021   1-2%      -      205,000
    Term Loan   Acquired Equipment   09-2024   6.90%      143,896      195,217
    Term Loan   Company assets and Members   11-2025   4.90%      74,151      88,830
    Term Loan   Acquired Equipment   07-2025   4.62%      57,300      73,242
Alexandria Assets, LLC:                    
    Term Loan   Land and Members   10-2029   5.61%      2,961,579      3,339,652
Albuquerque ER, LLC:                    
    Term Loan   Land Construction and Members   10-2023   4.80%      -      1,385,387
    Term Loan   Acquired Equipment   10-2024   5.18%      270,720      368,452
    Term Loan   Acquired Equipment   04-2024   5.26%      119,629      162,761
    PPP Loan   Federal Paycheck Protection Program   04-2021   1-2%      -      365,800
Albuquerque Assets, LLC:                    
    Term Loan   Land Construction and Members   10-2023   4.80%      4,893,861      5,465,435
Little Rock Hospital 1, LLC:                    
    Term Loan   Company assets and Members   07-2024   5.50%      315,081      2,022,178
    Term Loan   Commercial Properties and Members   07-2024   5.50%      846,555      1,143,357
    Term Loan   Acquired Equipment   07-2024   5.50%      73,918      100,760
    Term Loan   Acquired Equipment   07-2024   4.66%      97,179      132,995
    Term Loan   Acquired Equipment   10-2024   5.50%      30,300      40,232
    Term Loan   Acquired Equipment   11-2024   4.37%      224,851      297,801
    Term Loan   Acquired Equipment   11-2024   4.49%      320,171      423,804
    PPP Loan   Federal Paycheck Protection Program   01-2021   1-2%      -      400,235
    Term Loan   Acquired Equipment   08-2025   4.75%      68,175      85,223
Cabot Assets LLC:                    
    Term Loan   Commercial Properties and Members   01-2036   4.25%      4,289,290      4,507,960
Northwest Indiana Hospital LLC:                    
    Term Loan   Company assets and Members   11-2025   3.25%      -      743,307
    Term Loan   Company assets and Members   11-2025   3.25%      -      700,000
    Term Loan   Acquired Equipment   05-2025   4.75%      385,713      500,458
    Term Loan   Acquired Equipment   06-2025   4.75%      250,430      321,731
    Term Loan   Acquired Equipment   06-2025   4.75%      127,204      163,421
    Term Loan   Acquired Equipment   07-2025   4.75%      38,914      48,897
Oklahoma ER, LLC:                    
    Term Loan   Equipment and fixtures.   02-2024   4.75%      1,646,311      2,377,105
    LOC   Company assets and Members   12-2020   4.75%      -      -
    Term Loan   Acquired Equipment   01-2024   5.73%      107,161      156,319
    Term Loan   Acquired Equipment   02-2024   5.52%      252,119      363,241
    PPP Loan   Federal Paycheck Protection Program   01-2021   1-2%      -      366,800
Oklahoma Assets:                    
    Term Loan   Members   03-2031   5.45%      8,120,072      8,521,360
Phoenix ER Chandler Holdings LLC:                    
    Term Loan   Members   11-2030   3.78%      6,586,694      6,820,880
Phoenix ER, LLC:                    
    Term Loan   Land Construction and Members   01-2025   5.00%      266,846      1,791,069
    PPP Loan   Federal Paycheck Protection Program   05-2021   1-2%      -      528,600
The Colony:                    
    Term Loan   Federal Paycheck Protection Program       1-2%      -      365,762
Topeka ER Hospital LLC:                    
    Term Loan   Company assets and Members   07-2025   4.15%      1,132,571      1,540,840
    Term Loan   Company assets and Members   07-2021   4.75%      286,875      686,875
    Term Loan   Equipment and Members   07-2025   4.75%      414,261      520,534
    Term Loan   Equipment and Members   07-2025   4.75%      261,018      327,979
    Term Loan   Equipment and Members   07-2025   4.75%      131,880      165,712
    Term Loan   Equipment and Members   09-2025   4.75%      41,427      51,531
Tucson Hospital, LLC:                    
    Term Loan   Equipment and Members   03-2023   5.29%      -      1,113,006
    Term Loan   Equipment and Members   09-2023   3.67%      -      226,883
    Term Loan   Equipment and Members   07-2024   4.74%      294,179      402,451
    Term Loan   Equipment and Members   09-2024   4.19%      208,738      281,200
    Term Loan   Equipment and Members   10-2024   4.25%      52,713      70,408
    PPP Loan   Federal Paycheck Protection Program   04-2022   1-2%      -      539,900
Tucson Assets, LLC:                    
    Term Loan   Company assets and Members   03-2025   3.10%      5,808,525      6,041,046
Wylie ER, LLC:                    
    Term Loan   Company assets and Members   04-2024   6.05%      -      340,412
    PPP Loan   Federal Paycheck Protection Program   06-2021   1-2%      -      242,000
Wylie Asset LLC:                    
    Term Loan       06-2031   3.65%      3,696,098      -
SE Texas:                    
    PPP Loan   Federal Paycheck Protection Program   06-2021   1-2%      -      447,000
SETX Assets LLC:                    
    Term Loan   Company assets and Members   08-2025   3.50%      7,588,234      7,757,986
Tulsa ER & Hospital, LLC:                    
    PPP Loan   Federal Paycheck Protection Program   04-2021   1-2%      -      305,600
TULSA Assets LLC:                    
    Term Loan   Company assets and Members   12-2040   4.00%      12,510,411      12,948,462
Tyvan, LLC:                    
    PPP Loan   Federal Paycheck Protection Program   04-2022   1-2%      -      745,800
Texoma ER LLC:                    
    Term Loan   Company assets and Members   08-2023   6.00%      632,559      981,481
    Term Loan   Equipment and Members   09-2026   5.50%      507,524      -
    PPP Loan   Federal Paycheck Protection Program       1-2%      -      255,000
    LOC   Company assets and Members   05-2022   6.50%      72,055      236,710
Gilbert Assets LLC:                    
    Vo Family   Company assets and Members   08-2022   2.84%      8,400,000      -
East Valley Hospital:                    
    Term Loan   Company assets and Members   06-2027   3.50%      838,201      -
    Term Loan   Company assets and Members   06-2027   3.50%      2,631,945      -
NB Hospital:                    
    Term Loan   Company assets and Members   02-2027   4.25%      2,595,184      -
Total   $  89,354,663   $  96,867,786
Less: unamortized debt issuance costs      301,691      321,095
Less: short-term lines of credit      72,055      936,714
Less: current portion of long-term debt      10,158,932      17,708,377
Total debt reflected as long-term   $  78,821,985   $  77,901,600

 15 

 

 

The amounts of lines of credit and long-term debt coming due during the five years after December 31, 2020, are as follows:

Years Ending      
December 31,    Amount
2022   $  10,364,553
2023      21,627,666
2024      6,980,334
2025      15,932,975
2026      3,771,106
Thereafter      30,678,029
Total   $  89,354,663

The term loan for Kyle ER is subject to a minimum debt service coverage Ratio (“DSCR”) of 1.15:1, tested annually. The term loan to Texarkana ER is subject to a minimum DSCR of 1.25:1, tested annually. The term loan to Tucson ER and Tucson Assets are subject to a minimum DSCR of 1.25:1 and minimum fixed charge coverage ratio of 1.15:1, tested quarterly. The term loans to Alexandria ER and Alexandria Assets are subject to a minimum DSCR of 1.2:1, tested annually, and require one of the partnerships to maintain unencumbered cash and cash equivalents in excess of $5,000,000. The term loan to Phoenix ER is subject to a minimum DSCR of 1.2:1, tested semi-annually at June 30th and December 31st of each calendar year, and must maintain liquid assets of not less than $750,000 to be tested annually, and must maintain a cash reserve account with the bank containing an average balance of $250,000 or greater, tested quarterly. The term loan to Topeka ER is subject to a minimum DSCR of 1.3:1.

Federal Payroll Protection Program Loans. Congress created the Paycheck Protection Program under the Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) to provide forgivable loans to eligible small businesses facing economic hardship to retain U.S. employees on their payroll during the Coronavirus Disease 2019 (“COVID-19”) pandemic.

PPP loan recipients were eligible to have their loans forgiven if the funds were used for eligible expenses over the eight-week coverage period commencing when the loan was originally disbursed. The amount of forgiveness may be reduced if the percentage of eligible expenses attributed to nonpayroll expenses exceeds 25% of the loan, if employee headcount decreases, or compensation decreases by more than 25% for each employee making less than $100,000 per year, unless the reduced headcount or compensation levels are restored.

We recognized $5,546,597 in 2021 of other income within the combined and consolidated financial statements for the forgiveness of PPP loans. 

Note 6 - Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities consisted of the following as of December 31:

   December 31, 2021  December 31, 2020
Accrued wages and benefits  $3,088,264   $1,323,575 
Accrued other   3,776,162    1,111,710 
Total accrued expenses and other current liabilities  $6,864,426   $2,435,285 

 16 

 

 

Note 7 – Leases

The Companies have entered into hospital property and equipment rental agreements with various lessors. The ER Entities have intercompany lease agreements with the REEs, which are eliminated and not shown in the tables below. The third-party leases shown in the following tables represent hospital building and medical equipment leases. The hospital operating leases expire on various dates between July 2024 through June 2039.

The following tables disclose information about third-party leases as of and for the years ended December 31, 2021 and 2020:

                   
          2021   2020
Operating lease cost         $  2,390,650   $  1,223,510
                   
Finance lease cost:      
Amortization of right-of-use assets            2,390,546      2,476,600
Interest on lease liabilities            2,183,979      3,181,514
Total finance lease cost         $  4,574,525   $  5,658,114
                   
Cash paid for amounts included in the measurement of lease liabilities:      
Operating cash flows from operating leases         $  2,302,074   $  1,165,269
Operating cash flows from finance leases            2,183,979      3,181,514
Financing cash flows from finance leases            1,255,486      1,712,036
                   
Right-of-use assets obtained in exchange for lease obligations:      
Operating leases            13,992,943      2,263,815
Finance leases            31,110,148      31,840,051
                   
Operating lease right-of-use assets            21,829,552      11,745,050
Finance lease right-of-use assets            64,614,781      35,895,179
Total ROU Assets         $  86,444,333   $  47,640,229
                   
Operating lease liabilities            20,820,588      11,571,319
Finance lease liabilities            65,735,501      36,259,988
Total Lease liabilities         $  86,556,089   $  47,831,307
                   
Operating lease - current portion            1,489,997      666,681
Finance lease - current portion            1,452,447      1,073,298
Total Lease liabilities, current portion         $  2,942,444   $  1,739,979
                   
Weighted Average Remaining Lease Term  
Operating leases            10.9      8.1
Finance leases            17.9      18.1
                   
Weighted Average Discount Rate  
Operating leases           4.4%     5.0%
Finance leases           5.2%     5.3%

 

Minimum lease payments for the next five years as of December 31, 2021 are as follows:  

 

December 31,   Operating Leases   Third-party finance leases   Related party finance leases
2022   $  2,571,998   $  3,985,543   $  904,500
2023      2,617,492      3,986,230      931,635
2024      2,658,438      3,707,391      959,584
2025      2,728,898      3,526,330      988,372
2026      2,648,019      3,614,488      1,018,023
Thereafter      16,152,027      60,675,960      27,861,225
Total minimum lease payments      29,376,871      79,495,942      32,663,339
Less interest      7,066,286      29,586,996      15,324,337
Total lease liabilities   $  22,310,585   $  49,908,946   $  17,339,002

 

 17 

 

Note 8 - Employee Benefit Plans

The Company’s employees are eligible to participate in the 401(k) Savings Plan. There are no restrictions in eligibility to contribute to the 401(k) Savings Plan. Salary deferrals are allowed in amounts up to 100% of an eligible employees’ salary, not to exceed the maximum allowed by law. Texarkana Emergency Center & Hospital, LLC (“Texarkana”) is the only entity which may contribute a discretionary match up to 5% of its employees’ salaries. For the years ended December 31, 2021 and 2020, Texarkana did not make significant discretionary contributions to its employee plan.

Note 9 – Commitments and Contingencies

Litigation. Certain of the companies in these combined and consolidated financial statements are named in various claims and legal actions in the normal course of business. Based upon counsel and management’s opinion, the outcome of such matters is not expected to have a material adverse effect on the Company’s combined and consolidated financial statements.

Note 10 – Segment Information

Reportable segment information, including intercompany transactions, is presented below:

    For the Year Ended December 31, 2021
      Healthcare     Real Estate     Eliminations     Consolidated
Net revenue   $  330,062,996   $  -   $  -   $  330,062,996
Rental income      -      10,471,333      (10,471,333)      -
Selling, general and administrative expenses                        
Payroll      89,317,474      -      -      89,317,474
Contract services      38,987,106      265,221      -      39,252,327
Medical supplies      12,515,391      -      -      12,515,391
Insurance expense      9,007,788      7,622      -      9,015,410
Other      4,307,860      251,658      (1,000,534)      3,558,984
Total selling, general and administrative expenses      154,135,619      524,501      (1,000,534)      153,659,586
Depreciation and amortization      11,358,012      37,648      (3,733,196)      7,662,464
Operating income      164,569,365      9,909,184      (5,737,603)      168,740,946
                         
Interest expense      9,476,025      (3,661,755)      381,756      6,196,026
Other expense (income)      (8,322,896)      (559,839)      1,936,639      (6,946,096)
Income before taxes      163,416,236      14,130,778      (8,055,998)      169,491,016
                         
Income tax expense      929,731      36,000      -      965,731
Net income      162,486,505      14,094,778      (8,055,998)      168,525,285
                         
Less: net income attributable to noncontrolling interests      32,099,174      14,094,778      (10,261,995)      35,931,957
Net income attributable to Nutex Health Holdco members   $  130,387,331   $  -   $  2,205,997   $  132,593,328
                         
Capital expenditures   $  13,660,343   $  23,266,248   $  -   $  36,926,591
                         
    As of December 31, 2021
Total assets   $  408,958,074   $  172,012,691   $  (186,320,722)   $  394,650,043

 

 18 

 

 

    For the Year Ended December 31, 2020
      Healthcare     Real Estate     Eliminations     Consolidated
Net revenue   $  273,422,221   $  -   $  -   $  273,422,221
Rental income      -      18,540,922      (18,540,922)      -
Selling, general and administrative expenses                        
Payroll      65,251,077      69,468      -      65,320,545
Contract services      20,969,736      -      -      20,969,736
Medical supplies      10,605,926      -      -      10,605,926
Insurance expense      5,685,131      17,831      -      5,702,962
Other      12,266,803      81,203      -      12,348,006
Total selling, general and administrative expenses      114,778,673      168,502      -      114,947,175
Depreciation and amortization      8,446,278      68,449      (2,616,366)      5,898,361
Operating income      150,197,270      18,303,971      (15,924,556)      152,576,685
                         
Interest expense      9,066,794      (2,765,835)      194,387      6,495,346
Other expense (income)      344,104      (2,000)      -      342,104
Income before taxes      140,786,372      21,071,806      (16,118,943)      145,739,235
                         
Income tax expense      181,341      -      -      181,341
Net income      140,605,031      21,071,806      -      145,557,894
                         
Less: net income attributable to noncontrolling interests      31,757,849      21,071,806      (13,241,646)      39,588,009
Net income attributable to Nutex Health Holdco members   $  108,847,182   $  -   $  (2,877,297)   $  105,969,885
                         
Capital expenditures   $  10,788,948   $  50,399,820   $  -   $  61,188,768

 

    As of December 31, 2020
Total assets   $  322,915,319   $  137,778,153   $  (152,138,667)   $  308,554,805

Note 11 - Related Party Transactions

Certain Members of the Companies may have member interest in other entities which are not included within these combined and consolidated financial statements. Transactions with these entities or directly with members of the Companies are classified as related party transactions and are disclosed in the following tables for the year ended and as of December 31, 2021 and 2020. The income statement amounts primarily relate to Tyvan’s billing services provided to related parties.

Balance sheet line items containing related party amounts as of:  December 31, 2021  December 31, 2020
Accounts receivable - related party  $1,993,117   $763,177 
Accounts payable - related party   (4,070,438)   (4,168,423)

 

Income statement line items containing related party amounts for the Year ended:  December 31, 2021  December 31, 2020
Selling, general and administrative expenses  $130,313   $—   
Other expense (income) – with unconsolidated entities   (1,772,161)   (1,439,613)

Dr. Thomas Vo, our CEO, has made advances to SE Texas ER which are reported as accounts payable – related party. These advances have no stated maturity and bear no interest.

 19 

 

Note 12 – Variable Interest Entities

The PLLCs and REEs are consolidated in these financial statements as VIEs. The following tables provide the balance sheet amounts related to these VIEs:

    December 31, 2021
    REEs   PLLCs   Total
Current assets $  10,959,090 $  22,035,457 $  32,994,547
Fixed assets    32,182,902    -    32,182,902
Long-term assets    128,870,699    4,279    128,874,978
             
Total assets    172,012,691    22,039,737    194,052,428
             
Current liabilities    6,666,690    5,070,706    11,737,396
Long-term liabilities    68,850,689    930,000    69,780,689
             
Total liabilities    75,517,379    6,000,706    81,518,085
             
Equity    96,495,312    16,039,031    112,534,343
             
Total liabilities and equity $  172,012,691 $  22,039,737 $  194,052,428
             
    December 31, 2020
    REEs   PLLCs   Total
Current assets $  1,253,579 $  20,505,125 $  21,758,704
Fixed assets    83,845,968    -    83,845,968
Long-term assets    40,350    4,279    44,629
             
Total assets    85,139,897    20,509,404    105,649,301
             
Current liabilities    8,850,534    2,598,775    11,449,309
Long-term liabilities    57,167,003    -    57,167,003
             
Total liabilities    66,017,537    2,598,775    68,616,312
             
Equity    19,122,360    17,910,629    37,032,989
             
Total liabilities and equity $  85,139,897 $  20,509,404 $  105,649,301

The revenue and operating income for the REEs can be found in Note 10 – Segment Information. The revenue for the PLLCs can be found in Note 3 - Net Patient Service Revenue and the operating income for the years ended December 31, 2021 and 2020 was $6,854,786 and $15,264,915, respectively.

The assets of each of the ER Entities may only be used to settle the liabilities of that entity or its consolidated VIEs and may not be required to be used to settle the liabilities of any of the other ER Entities, other VIEs, or corporate entity. Additionally, the assets of corporate entities cannot be used to settle the liabilities of VIEs. The Company has aggregated all of the PLLCs and REEs into two categories above, because they have similar risk characteristics and presenting distinct financial information for each VIE would not add more useful information.

 20 

 

Effective October 5, 2021, the mortgage loan for Kyle Assets, LLC was repaid in full, and the guaranty provided by the Kyle ER, LLC was legally released. As a result, Kyle Assets, LLC no longer qualifies as a VIE since it has sufficient equity at risk to finance its operations and has been deconsolidated from the combined and consolidated financial statements. There was no gain or loss on the deconsolidation. At the date of the deconsolidation, Kyle Assets, LLC had $48,853 of cash, $2,856,806 of fixed assets, $1,231,608 of liabilities and $1,728,952 of equity reported as noncontrolling interests. We entered into a revised 25-year lease agreement for this facility with Kyle Assets, LLC in the fourth quarter of 2021. A ROU asset and lease obligation representing the present value of future lease payments each totaling $17,416,745 million was recognized for this revised lease agreement. We are obligated to make monthly lease payments of $75,000, increasing by 3% annually, over the lease term.

Note 13 - Subsequent Event

The Company has evaluated subsequent events through the filing of this report and determined that there have been no events that have occurred that would require adjustments to our disclosures in the combined and consolidated financial statements except for the transaction described below.

Merger with Clinigence Holdings. As discussed in Note 1, the Company’s merger with Clinigence was completed on April 1, 2022.

 21 

 

 

NUTEX HEALTH HOLDCO, LLC AND AFFILIATES

COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS

FOR THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021

(UNAUDITED)

 1 

 

 

NUTEX HEALTH HOLDCO, LLC AND AFFILIATES

TABLE OF CONTENTS  

  Page
COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS  
   
Combined and Consolidated Balance Sheets (Unaudited) 3
   
Combined and Consolidated Statements of Income (Unaudited) 4
   
Combined and Consolidated Statements of Changes in Equity (Unaudited) 5
   
Combined and Consolidated Statements of Cash Flows (Unaudited) 6
   
Notes to Combined and Consolidated Financial Statements (Unaudited) 7

 2 

 

 

COMBINED AND CONSOLIDATED BALANCE SHEETS

             
Assets   March 31, 2022   December 31, 2021
Current assets:     (UNAUDITED)      
Cash and cash equivalents   $  35,558,490   $  36,118,284
Accounts receivable      109,917,257      112,766,317
Accounts receivable - related party      125,621      1,993,117
Inventories      2,814,756      2,814,178
Prepaid expenses and other current assets      171,488      323,283
Total current assets      148,587,612      154,015,179
             
Property and equipment, net      159,035,125      151,912,500
Right-of-use assets      95,038,509      86,444,333
Other long-term assets      1,159,476      1,138,734
Goodwill      1,139,297      1,139,297
             
Total assets   $  404,960,019   $  394,650,043
             
Liabilities and Equity            
Current liabilities:            
Accounts payable   $  17,453,779   $  13,582,664
Accounts payable - related party      3,539,372      4,070,438
Lines of credit      2,071,713      72,055
Current portion of long-term debt      8,181,784      10,158,932
Lease liabilities, current portion      3,213,964      2,942,444
Accrued expenses and other current liabilities      7,136,919      6,864,426
Total current liabilities      41,597,531      37,690,959
             
Long-term debt, net      80,373,137      78,821,985
Lease liabilities      95,565,990      86,556,089
Total liabilities      217,536,658      203,069,033
             
Commitments and contingencies            
             
Equity:            
Members' equity      108,979,213      114,651,306
Noncontrolling interest      78,444,148      76,929,704
Total equity      187,423,361      191,581,010
             
Total liabilities and equity   $  404,960,019   $  394,650,043

See accompanying notes to combined and consolidated financial statements.

 3 

 

COMBINED AND CONSOLIDATED STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021

(UNAUDITED)

  

             
`   March 31, 2022   March 31, 2021
             
Net revenue   $  79,127,242   $  86,700,006
Selling, general and administrative expenses            
Payroll      25,940,385      19,087,338
Contract services      11,377,432      5,066,973
Medical supplies      4,259,479      2,399,692
Insurance expense      2,658,549      2,043,529
Other      3,255,563      4,296,950
Total selling, general and administrative expenses      47,491,408      32,894,482
Depreciation and amortization      2,396,861      1,787,956
Operating income      29,238,973      52,017,568
             
Interest expense      1,855,974      1,486,157
Other expense (income)      2,380,545      (504,444)
Income before taxes      25,002,454      51,035,855
             
Income tax expense      176,323      156,853
Net income      24,826,131      50,879,002
             
Less: net income attributable to noncontrolling interests      3,383,288      13,116,865
Net income attributable to Nutex Health Holdco members   $  21,442,843   $  37,762,137

 

See accompanying notes to combined and consolidated financial statements.

 4 

 

 

COMBINED AND CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY 

FOR THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021

(UNAUDITED)

 

                   
    Noncontrolling interests   Nutex Health Holdco members   Total equity
Balance at January 1, 2021   $  55,638,769   $  91,730,056   $  147,368,825
Members' contributions      4,176,800      791,610      4,968,410
Members' distributions      (8,831,693)      (30,054,155)      (38,885,848)
Net income      13,116,866      37,762,136      50,879,002
Balance at March 31, 2021      64,100,742      100,229,647      164,330,389
                   
Balance at January 1, 2022      76,929,704      114,651,306      191,581,010
Members' contributions      3,869,201      -      3,869,201
Members' distributions      (5,738,045)      (27,114,936)      (32,852,981)
Net income      3,383,288      21,442,843      24,826,131
Balance at March 31, 2022   $  78,444,148   $  108,979,213   $  187,423,361

See accompanying notes to combined and consolidated financial statements.

 5 

 

 

COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021

(UNAUDITED)

 

             
    March 31, 2022   March 31, 2021
Cash flows from operating activities:            
Net income   $  24,826,131      50,879,002
Adjustment to reconcile net income to net cash provided by operating activities:            
Depreciation and amortization      2,396,861      1,787,956
Debt issuance cost amortization      -      13,439
Non-cash lease expense      58,857      6,904
Changes in operating assets and liabilities:            
Accounts receivable      2,849,060      8,928,390
Accounts receivable - related party      1,867,496      -
Inventories      (578)      (1,081)
Prepaid expenses and other current assets      131,053      (485,136)
Accounts payable      3,871,115      414,898
Accounts payable - related party      (531,066)      (1,059,194)
Accrued expenses and other current liabilities      272,493      1,174,746
Net cash provided by operating activities      35,741,422      61,659,924
             
Cash flows from investing activities:            
Acquisitions of property and equipment      (8,591,823)      (11,164,752)
Net cash used in investing activities      (8,591,823)      (11,164,752)
             
Cash flows from financing activities:            
Proceeds from lines of credit      2,044,765      -
Proceeds from notes payable      2,192,309      8,400,000
Repayments of lines of credit      (45,107)      (766,961)
Repayments of notes payable      (2,590,917)      (6,157,335)
Repayments of finance leases      (299,275)      (252,571)
Payment of debt issuance costs      (27,388)      (13,975)
Members' contributions      3,869,201      4,968,410
Members' distributions      (32,852,981)      (38,885,848)
Net cash used in financing activities      (27,709,393)      (32,708,280)
             
Net increase (decrease) in cash and cash equivalents      (559,794)      17,786,892
Cash and cash equivalents - beginning of the period      36,118,284      25,514,275
Cash and cash equivalents - end of the period   $  35,558,490      43,301,167
             
Supplemental disclosures of cash flow information:            
Cash paid for interest   $  875,355   $  974,290
Cash paid for income taxes   $  18,473   $  -
Non-cash investing and financing activities:            
Acquisition of financing leases   $  9,937,104   $  4,021,269

See accompanying notes to combined and consolidated financial statements.

 6 

 

 

NUTEX HEALTH HOLDCO, LLC AND AFFILIATES

NOTES TO COMBINED AND CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2022 AND 2021

(UNAUDITED)

 

Note 1 – Organization and Operations

Nutex Health Holdco, LLC (the “Company”, “Nutex”, “we” or “our”) is a holding company in the micro-hospital and hospital outpatient department formed on October 22, 2021, as a Delaware limited liability company. The Company owns and operates 21 facilities in eight states across the Southwest and Midwest United States. We employ approximately 1500 employees and partner with over 800 physicians. Our corporate headquarters is based in Houston, Texas.

Merger with Clinigence Holdings. On April 1, 2022, the Company’s merger with Clinigence Holdings, Inc., a Delaware corporation (“Clinigence”), was completed pursuant to the Agreement and Plan of Merger (the “Merger Agreement”) entered on November 23, 2021 between Clinigence, Nutex Acquisition LLC, a Delaware limited liability company and wholly-owned subsidiary of Clinigence, Nutex, Micro Hospital Holding LLC (solely for the purposes of certain sections of the Merger Agreement), Nutex Holdco LLC (solely for the purposes of certain sections of the Merger Agreement) and Thomas Vo, M.D., not individually but in his capacity as the representative of the equity holders of Nutex.

In connection with the Merger Agreement, Nutex entered into certain Contribution Agreements with holders of equity interests (“Nutex Owners”) of subsidiaries and affiliates of Nutex and MHH (the “Nutex Subsidiaries”) pursuant to which such Nutex Owners agreed to contribute certain equity interests in the Nutex Subsidiaries to Nutex in exchange for specified equity interests in Nutex (collectively, the “Contribution Transaction”). Nutex owners having ownership interests representing approximately 84% of the agreed upon equity value of the Nutex Subsidiaries agreed to contribute all or a portion of their equity interests, as applicable.

Pursuant to the Merger Agreement, each unit representing an equity interest in Nutex issued and outstanding immediately prior to the effective time of the Merger but after the Contribution Transaction (collectively, the “Nutex Membership Interests”) was converted into the right to receive 3.571428575, or aggregate of 592,791,712 shares of common stock of Clinigence.

Under the terms of the Contribution Agreements, contributing owners of the Under Development Hospitals and Ramping Hospitals are eligible to receive a one-time additional issuance of Company Common Stock based on their TTM EBITDA as determined on the 24th anniversary of the opening. Such additional shares will be issued at the greater of the price of the Company Common Stock at the time of determination and $2.80.

The Merger was accounted for as a “reverse merger,” with Nutex as the accounting acquirer in accordance with ASC 805, Business Combinations, and Clinigence as the accounting acquiree.

Basis of Presentation. These financial statements are presented for periods before the Company’s merger with Clinigence was completed and present the combined and consolidated financial statements of Nutex and the Nutex Subsidiaries, giving effect to the transactions contemplated by the Contribution Agreements. These entities include:

100% of Nutex Health, LLC (“Nutex Health”), a healthcare service provider and facility management firm;
100% of Tyvan Billing, LLC (“Tyvan”), a healthcare billing and collections company; and
Ownership interests in certain emergency room entities (“ER Entities”) as discussed below.

 7 

 

 

The Company’s ownership interest in the ER Entities is presented in the following table:

  ER Entity Location Ownership
Under development      
  ABQ Hospital, LLC Albuquerque, NM 100.00%
  Columbus ER Hospital, LLC Columbus, OH 100.00%
  Covington Hospital, LLC Mandeville, LA 64.36%
  Fort Smith Emergency Hospital, LLC Fort Smith, AR 100.00%
  Gahanna Hospital, LLC Gahanna OH 100.00%
  Breen Bay Hospital, LLC Green Bay, WI 70.00%
  Miami ER & Hospital, LLC Miami, FL 67.00%
  Milwaukee Hospital, LLC Milwaukee, WI 70.00%
  Royse City ER, LLC Royse City, TX 89.50%
  Vance Jackson Hospital, LLC San Antonio, TX 61.00%
  Starkey Hospital, LLC Trinity, FL 62.00%
  Jacksonville ER & Hospital, LLC Jacksonville, FL 60.00%
  Maricopa Hospital, LLC Maricopa, AZ 100.00%
  Medistar Micro Hospital of Portage, LLC Portage, IN 74.90%
Operating less than 2 years      
  Northwest Indiana Hospital, LLC Hammond, IN 74.90%
  Everest Real Estate Investments, LLP Humble, TX 100.00%
  Texoma ER, LLC Sherman, TX 100.00%
  Topeka ER Hospital, LLC Topeka, KS 100.00%
  East Valley Hospital, LLC Gilbert, AZ 100.00%
  NB Hospital, LLC New Braunfels, TX 61.00%
Operating more than 2 years      
  Albuquerque ER, LLC Albuquerque, NM 100.00%
  Alexandria Hospital, LLC Alexandria, LA 99.50%
  Healthcare HL Emergency Services, LLC The Colony, TX 64.17%
  Kyle ER, LLC Kyle, TX 46.32%
  Little Rock Hospital 1, LLC Cabot, AR 81.99%
  Oklahoma ER Hospital, LLC Oklahoma City, OK 68.70%
  Phoenix ER and Medical Hospital, LLC Phoenix, AZ 100.00%
  Texarkana ER, LLC Texarkana, TX 100.00%
  Tucson Hospital, LLC Tucson, AZ 100.00%
  Tulsa ER & Hospital, LLC Tulsa, AZ 79.62%
  Wylie ER, LLC Wylie, TX 80.17%

In addition, the ER Entities have financial and operating relationships with multiple professional entities (the “PLLCs”) and real estate entities (the “REEs”). The PLLCs employ the doctors who work in our emergency rooms. These entities are consolidated by the Company as variable interest entities (“VIEs”) because they do not have significant equity at risk, and the ER Entities have historically supported the PLLCs cash shortages and received the benefits of their cash surpluses.

The REEs own the land and hospital buildings which are leased to the ERs. The REEs have mortgage loans payable to third parties which are collateralized by the land and buildings. The REEs are also consolidated by the Company as VIEs because they do not have sufficient equity at risk and the ER Entities are guarantors of the outstanding mortgage loans.

 8 

 

The Company has no direct or indirect ownership interest in the PLLCs or REEs, so 100% of the equity for these entities is shown as non-controlling interest in the consolidated and combined balance sheets and statements of income. See Note 12 – Variable Interest Entities for more information concerning these entities.

All significant intercompany balances and transactions have been eliminated in consolidation.

Note 2 - Summary of Significant Accounting Policies

These unaudited combined and consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting Accordingly, they do not include all disclosures required by accounting principles generally accepted in the United States of America (“GAAP”). The unaudited combined and consolidated financial statements contained in this report include all material adjustments of a normal recurring nature that, in the opinion of management, are necessary for a fair presentation of the results of operations for the interim periods presented. These interim financial statements should be read together with the combined and consolidated financial statements and notes thereto included in our audited financial statements for the years ended December 31, 2021 and 2020.

Certain of our significant accounting policies are discussed below:

Use of Estimates. The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amount of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant items subject to such estimates and assumptions include (i) estimates of net revenue and accounts receivable and (ii) impairment of long-lived assets and goodwill. Actual results could differ from those estimates.

Fair Value Measurements. The estimated fair value of accounts receivable, accounts payable, accrued expenses and notes payable approximate the carrying amount due to the relatively short maturity or time to maturity of these instruments. Accounts receivable and payable with related parties may not be arms-length transactions and therefore, may not reflect fair value.

Recent Accounting Pronouncements. There are no new accounting pronouncements that are expected to have a material impact on the consolidated financial statements.

Note 3 - Net Patient Service Revenue

The Company receives payment for services rendered from federal agencies, private insurance carriers, and patients for facility services from the ER Entities’ and doctor services from the PLLC’s. On average, greater than 97% of revenues are paid by insurers, federal agencies, and other non-patient third parties. The remaining revenues are paid by our patients in the form of copays, deductibles, and self-payment.

 9 

 

Patient service revenue, net of allowances and discounts, recognized from the ER Entities and PLLCs for the three months ended March 31, 2022 and 2021 are as follows:

   2022  2021
Emergency room facilities services revenue  $66,665,156   $70,688,965 
PLLC services revenue   12,462,086    16,011,041 
Net revenue  $79,127,242   $86,700,006 

The following tables present our percentage of payments received by payor type:

    2022   2021
Insurance     96%     96%
Self pay     3%     3%
Workers compensation     1%     1%
Medicare/Medicaid     0%     0%
Total payments received     100%     100%

Note 4 - Property and Equipment

The principal categories of property and equipment are summarized as follows:

    Useful lives (Years)   March 31, 2022   December 31, 2021
Buildings     39   $  81,465,517   $  81,985,734
Land     -      21,182,949      18,201,804
Land improvements     39      808,595      808,595
Leasehold improvements     10-39      28,929,401      27,038,503
Construction in progress     -      8,065,149      4,299,614
Machinery and equipment     10      26,105,816      25,686,562
Office furniture and equipment     7      2,870,270      2,870,270
Computer hardware and software     5      1,339,258      1,288,224
Vehicles     5      161,590      161,590
Signage     10      1,164,368      1,160,195
Total cost            172,092,914      163,501,091
Less: accumulated depreciation            13,057,789      11,588,591
Total property and equipment, net         $  159,035,125   $  151,912,500

Note 5 - Debt

The Company and its affiliates have entered into private debt arrangements with banking institutions for the purposes of purchasing land, constructing new emergency room facilities, building out leasehold improvements, purchasing equipment, and to provide working capital and liquidity through cash and lines of credit (“LOC”).

 10 

 

The Company’s outstanding debt is shown in the following table:

                             
Facility   Type of Debt   Collateral/Guarantors   Maturity Date   Annual Interest rate   March 31, 2022   December 31, 2021
Kyle ER, LLC:                    
    Term Loan   Company assets and Members   04-2023   3.25%   $  145,049   $  180,564
Texarkana Emergency Center & Hospital, LLC:                    
    Term Loan   Company assets and Members   07-2025   4.75%      317,297      339,739
    Term Loan   Acquired Equipment   08-2025   4.75%      245,223      262,099
    Term Loan   Acquired Equipment   09-2025   4.90%      64,644      68,963
Texarkana Assets, LLC:                    
    Term Loan   Commercial Properties and Members   12-2024   5.75%      2,514,675      2,738,844
    Term Loan   land and building and Members   12-2024   5.75%      288,282      371,206
    Term Loan   land and building and Members   04-2032   5.25%      1,054,600      1,100,831
Alexandria Hospital, LLC:                    
    Term Loan   land and building and Members   10-2029   4.00%      -      3,303,391
    Term Loan   Acquired Equipment   07-2024   6.90%      288,276      316,506
    Term Loan   Acquired Equipment   09-2024   6.90%      135,655      143,896
    Term Loan   Company assets and Members   11-2025   4.90%      69,727      74,151
    Term Loan   Acquired Equipment   07-2025   4.62%      53,507      57,300
Alexandria Assets, LLC:                    
    Term Loan   Land and Members   10-2029   5.61%      2,867,060      2,961,579
    Term Loan   Land and Members   10-2029   3.25%      3,228,187      -
Albuquerque ER, LLC:                    
    Term Loan   Acquired Equipment   10-2024   5.18%      234,017      270,720
    Term Loan   Acquired Equipment   04-2024   5.26%      103,423      119,629
Albuquerque Assets, LLC:                    
    Term Loan   Land Construction and Members   10-2023   4.80%      4,735,283      4,893,861
Little Rock Hospital 1, LLC:                    
    Term Loan   Company assets and Members   07-2024   5.50%      127,598      315,081
    Term Loan   Commercial Properties and Members   07-2024   5.50%      769,774      846,555
    Term Loan   Acquired Equipment   07-2024   5.50%      66,974      73,918
    Term Loan   Acquired Equipment   07-2024   4.66%      87,961      97,179
    Term Loan   Acquired Equipment   10-2024   5.50%      27,730      30,300
    Term Loan   Acquired Equipment   11-2024   4.37%      206,111      224,851
    Term Loan   Acquired Equipment   11-2024   4.49%      293,529      320,171
    Term Loan   Acquired Equipment   08-2025   4.75%      63,785      68,175
Cabot Assets LLC:                    
    Term Loan   Commercial Properties and Members   01-2036   4.25%      4,232,514      4,289,290
Northwest Indiana Hospital LLC:                    
    Term Loan   Acquired Equipment   05-2025   4.75%      367,618      385,713
    Term Loan   Acquired Equipment   06-2025   4.75%      233,450      250,430
    Term Loan   Acquired Equipment   06-2025   4.75%      121,466      127,204
    Term Loan   Acquired Equipment   07-2025   4.75%      36,344      38,914
Oklahoma ER, LLC:                    
    Term Loan   Equipment and fixtures.   02-2024   4.75%      1,456,044      1,646,311
    Term Loan   Acquired Equipment   01-2024   5.73%      94,426      107,161
    Term Loan   Acquired Equipment   02-2024   5.52%      232,997      252,119
Oklahoma Assets:                    
    Term Loan   Members   03-2031   5.45%      8,012,294      8,120,072
Phoenix ER Chandler Holdings LLC:                    
    Term Loan   Members   11-2030   3.78%      6,526,754      6,586,694
Phoenix ER, LLC:                    
    Term Loan   Land Construction and Members   01-2025   5.00%   $  122,800   $  266,846
    LOC Company assets and Members   on demand   4.50%      500,000      -
Topeka ER Hospital LLC:                    
    Term Loan   Company assets and Members   07-2025   4.15%      1,027,653      1,132,571
    Term Loan   Company assets and Members   07-2021   4.75%      136,875      286,875
    Term Loan   Equipment and Members   07-2025   4.75%      386,896      414,261
    Term Loan   Equipment and Members   07-2025   4.75%      243,776      261,018
    Term Loan   Equipment and Members   07-2025   4.75%      123,168      131,880
    Term Loan   Equipment and Members   09-2025   4.75%      38,826      41,427
Tucson Hospital, LLC:                    
    Term Loan   Equipment and Members   07-2024   4.74%      266,301      294,179
    Term Loan   Equipment and Members   09-2024   4.19%      190,143      208,738
    Term Loan   Equipment and Members   10-2024   4.25%      48,171      52,713
Tucson Assets, LLC:                    
    Term Loan   Company assets and Members   03-2025   3.21%      5,749,187      5,808,525
Wylie Asset LLC:                    
    Term Loan       06-2031   3.65%      3,663,126      3,696,098
SE Texas:                    
    Term Loan   Company assets and Members       3.50%      12,850      -
SETX Assets LLC:                    
    Term Loan   Company assets and Members   08-2025   3.50%      7,542,318      7,588,234
TULSA Assets LLC:                    
    Term Loan   Company assets and Members   12-2040   4.00%      12,398,608      12,510,411
Texoma ER LLC:                    
    Term Loan   Company assets and Members   08-2023   6.00%      541,843      632,559
    Term Loan   Equipment and Members   09-2026   5.50%      483,504      507,524
    LOC   Company assets and Members   05-2022   6.50%      26,948      72,055
Gilbert Assets LLC:                    
    Vo Family LP   Company assets and Members   08-2022   2.84%      8,400,000      8,400,000
East Valley Hospital:                    
    Term Loan   Company assets and Members   06-2027   3.50%      1,600,000      838,201
    Term Loan   Company assets and Members   06-2027   3.50%      3,631,945      2,631,945
    LOC   Company assets and Members   on demand   3.75%      592,714      -
NB Hospital:                    
    Term Loan   Company assets and Members   02-2027   4.25%      2,748,042      2,595,184
    LOC   Company assets and Members   01-2023   4.50%      952,050      -
Fort Smith Building, LLC                    
    Term Loan   Company assets and Members   12-2028   3.95%      112,442      -

Fort Smith Emergency Hospital:

                   
    Term Loan   Company assets and Members   12-2028   3.95%      113,254      -
Total   $  90,955,714   $  89,354,663
Less: unamortized debt issuance costs      329,080      301,691
Less: short-term lines of credit      2,071,713      72,055
Less: current portion of long-term debt      8,181,784      10,158,932
Total debt reflected as long-term   $  80,373,137   $  78,821,985

The term loan for Kyle ER is subject to a minimum debt service coverage Ratio (“DSCR”) of 1.15:1, tested annually. The term loan to Texarkana ER is subject to a minimum DSCR of 1.25:1, tested annually. The term loan to Tucson ER and Tucson Assets are subject to a minimum DSCR of 1.25:1 and minimum fixed charge coverage ratio of 1.15:1, tested quarterly. The term loans to Alexandria ER and Alexandria Assets are subject to a minimum DSCR of 1.2:1, tested annually, and require one of the partnerships to maintain unencumbered cash and cash equivalents in excess of $5,000,000. The term loan to Phoenix ER is subject to a minimum DSCR of 1.2:1, tested semi-annually at June 30th and December 31st of each calendar year, and must maintain liquid assets of not less than $750,000 to be tested annually, and must maintain a cash reserve account with the bank containing an average balance of $250,000 or greater, tested quarterly. The term loan to Topeka ER is subject to a minimum DSCR of 1.3:1.

 11 

 

 

Note 6 - Accrued Expenses and Other Current Liabilities

Accrued expenses and other current liabilities consisted of the following:

    March 31, 2022   December 31, 2021
Accrued wages and benefits   $  3,414,477   $  2,645,750
Accrued other      3,722,442      4,218,676
Total accrued expenses and other current liabilities   $  7,136,919   $  6,864,426

Note 7 – Leases

The Companies have entered into hospital property and equipment rental agreements with various lessors. The ER Entities have intercompany lease agreements with the REEs, which are eliminated and not shown in the tables below. The third party leases shown in the following tables represent hospital building and medical equipment leases. The hospital operating leases expire on various dates between July 2024 through June 2039.

The following tables disclose information about third-party leases as of and for the three months ended March 31, 2022 and 2021:

        March 31, 2022   March 31, 2021
Operating lease cost         $  692,669   $  351,357
Finance lease cost:                  
Amortization of right-of-use assets            927,664      556,971
Interest on lease liabilities            980,619      498,428
Total finance lease cost         $  1,908,283   $  1,055,399

 

Minimum lease payments for the next five years as of March 31, 2022 are as follows:   Operating leases   Third-party finance leases   Related party finance leases
2022   $  1,936,735   $  3,502,803   $  679,500
2023      2,617,491      4,668,310      931,635
2024      2,658,438      4,403,112      959,584
2025      2,728,898      4,235,966      988,372
2026      2,648,019      4,338,317      1,018,023
2027      2,648,049      4,443,157      1,048,563
Thereafter      13,503,978      69,998,442      26,812,661
Total minimum lease payments      28,741,607      95,590,107      32,438,338
Less interest      (6,787,431)      (36,095,035)      (15,107,632)
Total lease liabilities   $  21,954,176   $  59,495,072   $  17,330,706

 12 

 

 

Note 8 - Employee Benefit Plans

The Company’s employees are eligible to participate in the 401(k) Savings Plan. There are no restrictions in eligibility to contribute to the 401(k) Savings Plan. Salary deferrals are allowed in amounts up to 100% of an eligible employee’s salary, not to exceed the maximum allowed by law. Texarkana Emergency Center & Hospital, LLC (“Texarkana”) is the only entity which may contribute a discretionary match up to 5% of its employees’ salaries. For the three months ended March 31, 2022 and 2021, Texarkana did not make significant discretionary contributions to the employee plan.

Note 9 - Commitments and Contingencies

Litigation. Certain of the companies in these combined and consolidated financial statements are named in various claims and legal actions in the normal course of business. Based upon counsel and management’s opinion, the outcome of such matters is not expected to have a material adverse effect on the Company’s combined and consolidated financial statements.

 13 

 

Note 10 – Segment Information

Reportable segment information, including intercompany transactions, is presented below:

    For the Three Months Ended March 31, 2022
      Healthcare     Real Estate     Eliminations     Consolidated
Net revenue   $  79,127,242   $  -   $  -   $  79,127,242
Rental income      -      4,045,969      (4,045,969)      -
Selling, general and administrative expenses                        
Payroll      25,940,385      -      -      25,940,385
Contract services      11,194,920      182,512      -      11,377,432
Medical supplies      4,259,479      -      -      4,259,479
Insurance expense      2,658,549      -      -      2,658,549
Other      4,079,482      51,080      (874,999)      3,255,563
Total selling, general and administrative expenses      48,132,815      233,592      (874,999)      47,491,408
Depreciation and amortization      3,269,771      -      (872,910)      2,396,861
Operating income      27,724,656      3,812,377      (2,298,060)      29,238,973
                         
Interest expense      2,714,899      (963,568)      104,643      1,855,974
Other expense (income)      1,264,825      245,137      870,583      2,380,545
Income before taxes      23,744,932      4,530,808      (3,273,286)      25,002,454
                         
Income tax expense      167,323      9,000      -      176,323
Net income      23,577,609      4,521,808      (3,273,286)      24,826,131
                         
Less: net income attributable to noncontrolling interests      3,078,398      4,521,808      (4,216,918)      3,383,288
Net income attributable to Nutex Health Holdco members   $  20,499,211   $  -   $  943,632   $  21,442,843
                         
Capital expenditures   $  2,365,359   $  6,226,464   $  -   $  8,591,823

 

   As of March 31, 2022
Total assets  $414,175,482   $179,412,493   $(188,627,956)  $404,960,019 

 

 14 

 

 

    For the Three Months Ended March 31, 2021
      Healthcare     Real Estate     Eliminations     Consolidated
Net revenue   $  86,700,006   $  -   $  -   $  86,700,006
Rental income      -      11,054,153      (11,054,153)      -
Selling, general and administrative expenses                        
Payroll      19,087,338      -      -      19,087,338
Contract services      5,018,469      48,504      -      5,066,973
Medical supplies      2,399,692      -      -      2,399,692
Insurance expense      2,043,529      -      -      2,043,529
Other      4,098,867      33,273      164,810      4,296,950
Total selling, general and administrative expenses      32,647,895      81,777      164,810      32,894,482
Depreciation and amortization      2,753,578      4,190      (969,812)      1,787,956
Operating income      51,298,533      10,968,186      (10,249,151)      52,017,568
                         
Interest expense      2,440,265      (1,046,051)      91,943      1,486,157
Other expense (income)      (495,445)      65,397      (74,396)      (504,444)
Income before taxes      49,353,713      11,948,840      (10,266,698)      51,035,855
                         
Income tax expense      147,853      9,000      -      156,853
Net income      49,205,860      11,939,840      (10,266,698)      50,879,002
                         
Less: net income attributable to noncontrolling interests      12,269,447      11,939,840      (11,092,422)      13,116,865
Net income attributable to Nutex Health Holdco members   $  36,936,413   $  -   $  825,724   $  37,762,137
                         
Capital expenditures   $  481,956   $  10,682,796   $  -   $  11,164,752

 

   As of December 31, 2021
Total assets  $408,958,074   $172,012,691   $(186,320,722)  $394,650,043 

Note 11 – Related Party Transactions

Certain Members of the Companies may have member interests in other entities which are not included within these combined and consolidated financial statements. Transactions with these entities or directly with members of the Companies are classified as related party transactions and are disclosed in the following tables as of March 31, 2022, and December 31, 2021, and for the nine months ended March 31, 2022 and 2021.  The income statement amounts primarily relate to Tyvan’s billing services provided to related parties.

             
Balance sheet line items containing related party amounts as of:   March 31, 2022   December 31, 2021
Accounts receivable - related party    $  125,621    $  1,993,117
Accounts payable - related party      3,539,372      4,070,438
             
Income statement line items containing related party amounts for the three months ended:   March 31, 2022   March 31, 2021
Selling, general and administrative expenses    $  390,871    $  -
Other expense (income) – with unconsolidated entities      (412,554)      (647,908)

Dr. Thomas Vo, our CEO, has made advances to SE Texas ER which are reported as accounts payable – related party. These advances have no stated maturity and bear no interest.

 15 

 

Note 12 – Variable Interest Entities

The PLLCs and REEs are consolidated in these financial statements as VIEs. The following tables provide the balance sheet amounts related to the VIEs:

    March 31, 2022
    REEs     PLLCs     Total
Current assets $  8,278,425   $  19,921,958   $  28,200,383
Fixed assets    27,905,609      -      27,905,609
Long-term assets    143,228,459      4,279      143,232,738
                 
Total assets    179,412,493      19,926,237      199,338,730
                 
Current liabilities    3,423,167      5,317,978      8,741,145
Long-term liabilities    71,097,883      930,000      72,027,883
                 
Total liabilities    74,521,050      6,247,978      80,769,028
                 
Equity    104,891,443      13,678,259      118,569,702
                 
Total liabilities and equity $  179,412,493   $  19,926,237   $  199,338,730
                 

 

   December 31, 2021
   REEs  PLLCs  Total
Current assets  $10,959,090   $22,035,457   $32,994,547 
Fixed assets   32,182,902    —      32,182,902 
Long-term assets   128,870,699    4,279    128,874,978 
                
Total assets   172,012,691    22,039,737    194,052,428 
                
Current liabilities   6,666,690    5,070,706    11,737,396 
Long-term liabilities   68,850,689    930,000    69,780,689 
                
Total liabilities   75,517,379    6,000,706    81,518,085 
                
Equity   96,495,312    16,039,031    112,534,343 
                
Total liabilities and equity  $172,012,691   $22,039,737   $194,052,428 

The revenue and operating income for the REEs can be found in Note 10 – Segment Information. The revenue for the PLLCs can be found in Note 3 - Net Patient Service Revenue and the operating income (loss) for the three months ended March 31, 2022 and 2021 was $(420,460) and $6,068,008, respectively.

The assets of each of the ER Entities may only be used to settle the liabilities of that entity or its consolidated VIEs and may not be required to be used to settle the liabilities of any of the other ER Entities, other VIEs, or corporate entity. Additionally, the assets of corporate entities cannot be used to settle the liabilities of VIEs. The Company has aggregated all of the PLLCs and REEs into two categories above, because they have similar risk characteristics, and presenting distinct financial information for each VIE would not add more useful information.

 16 

 

Note 13 - Subsequent Event

The Company has evaluated subsequent events through the filing of this report and determined that there have been no events that have occurred that would require adjustments to our disclosures in the combined and consolidated financial statements except for the transaction described below.

Merger with Clinigence Holdings. As discussed in Note 1, the Company’s merger with Clinigence was completed on April 1, 2022.

 17 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED FINANCIAL STATEMENTS

The unaudited pro forma condensed combined financial statements are presented to illustrate the estimated effects of the merger between Clinigence Holdings, Inc. (“Clinigence”) and Nutex Health Holdco LLC (”Nutex Holdco”) based on the historical financial position and results of operations of Clinigence and Nutex Holdco. It is presented as follows:

• The unaudited pro forma condensed combined balance sheet as of March 31, 2022 was prepared based on (i) the historical unaudited condensed consolidated balance sheet of Clinigence as of March 31, 2022, and (ii) the historical unaudited condensed combined and consolidated balance sheets of Nutex Holdco as of March 31, 2022.

• The unaudited pro forma combined statement of operations for the year ended December 31, 2021 was prepared based on (i) the historical audited condensed consolidated statement of operations of Clinigence for the year ended December 31, 2021, and (ii) the historical audited condensed combined and consolidated statements of operations of Nutex Holdco for the year ended December 31, 2021.

• The unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2022 was prepared based on (i) the historical unaudited condensed consolidated statement of operations of Clinigence for the three months ended March 31, 2022, and (ii) the historical unaudited condensed combined and consolidated statements of operations of Nutex Holdco for the three months ended March 31, 2022.

While Clinigence was the legal acquirer, the merger was accounted for as a reverse acquisition using the acquisition method of accounting in accordance with Accounting Standards Codification (“ASC”) Topic 805, “Business Combinations” (“ASC 805”). Nutex Holdco is deemed to be the acquirer for financial accounting purposes. Pursuant to the guidance under ASC 805, the following relevant factors were considered in determining that Nutex is the accounting acquirer and Clinigence is the accounting acquiree:

Nutex Holdco members became stockholders of the combined company. With approximately 92% of the voting stock immediately after the Merger, the Nutex owners received the largest portion of the voting rights in the combined entity.
Board members and management of Nutex Holdco control the corporate governance of the combined entity.
Nutex Holdco’s size is significantly larger than Clinigence’s as measured in terms of assets and revenues.

 

The unaudited pro forma condensed combined balance sheets data gives effect to the merger as if it had occurred on March 31, 2022. The unaudited pro forma condensed combined statements of operations data for the three months ended March 31, 2022, give effect to the merger as if it had occurred on January 1, 2022, and the unaudited pro forma condensed combined statements of operations data for the year ended December 31, 2021, give effect to the merger as if it had occurred on January 1, 2021.

The pro forma adjustments reflecting the completion of the Merger are based upon the application of the acquisition method of accounting in accordance with GAAP and upon the assumptions set forth in the Note 6 of the unaudited pro forma condensed combined financial statements. These adjustments are subject to further revision upon the related intangible asset valuations and fair value determinations.

The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only and do not reflect the realization of potential cost savings, revenue synergies or any potential restructuring costs. Certain cost savings and revenue synergies may result from the Mergers. There can be no assurance, however, that these cost savings or revenue synergies will be achieved. Cost savings, if achieved, could result from, among other things, the reduction of overhead, and other operating expenses and changes in corporate infrastructure. The pro forma information is not necessarily indicative of what the financial position or results of operations actually would have been had the Mergers been completed at the date indicated. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the combined company subsequent to the Merger.

 1 

 

 

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED BALANCE SHEET

AS OF MARCH 31, 2022

 

   Nutex Health Holdco LLC (Nutex) (as reported)  Proforma Recapitalization Adjustments     Nutex as Recapitalized  Clinigence Holdings Inc. (CLNH) (as reported)  Proforma Adjustments     Proforma Combined
Current Assets                                   
Cash and cash equivalents  $35,558,490             $35,558,490   $12,716,228             $48,274,718
Accounts receivable, net   109,917,257              109,917,257    793,946             110,711,203
Accounts receivable - related party   125,621              125,621                  125,621
Accounts receivable - ACMG sale of investment   —                —      1,333,130             1,333,130
Inventories   2,814,756              2,814,756                  2,814,756
Prepaid expenses and other current assets   171,488              171,488    127,384             298,872
Total current assets  $148,587,612             $148,587,612   $14,970,688             $163,558,300
                                    
Long-term assets                                     -
Property and equipment, net   159,035,125              159,035,125    14,793             159,049,918
Right of use asset, net   95,038,509              95,038,509    86,989             95,125,498
Intangible assets, net   —                —      10,369,139    (10,369,139)   C   21,668,000
                             21,668,000    E 
Goodwill   1,139,297              1,139,297    57,891,411    346,573,139    D   404,464,550
Other non-current assets   1,159,476              1,159,476    —               1,159,476
Total assets  $404,960,019             $404,960,019   $83,333,020    357,872,000        $846,165,039
                                    
Current liabilities                                   
Accounts payable and accrued expenses  $24,590,698             $24,590,698   $3,680,691             28,271,389
Accrued interest on notes payable                  —      157,233             157,233
Amounts due to related parties   3,539,372              3,539,372    128,176             3,667,548
Lease liability - current   3,213,964              3,213,964    47,773             3,261,737
Deferred revenue                  —      92,111             92,111
Convertible notes payable, net of debt discount   —                —      3,771,858             3,771,858
Current portion of long term debt   8,181,784              8,181,784    553,150             8,734,934
Current tax liability                  —           —          -
Lines of credit   2,071,713              2,071,713    —               2,071,713
Total current liabilities  $41,597,531             $41,597,531   $8,430,992    —          $50,028,523
                                    
Long-term liabilities                                   
Lease liability - long term   95,565,990              95,565,990    43,465             95,609,455
Deferred tax liability                  —      1,747,250    2,586,350   I   4,333,600
Notes Payable                  —      —               -
Long term debt, net   80,373,137              80,373,137    —               80.373,137
Total liabilities  $217,536,658             $217,536,658   $10,221,707    2,586,350       $230,344,715
                                    
Stockholder's equity                  —                  
Member's equity   108,979,213    (108,979,213)    B    —                    -
Common Stock $.001 par value        592,792     A    592,792    48,461    2,500    H   643,753
APIC        108,979,213     B    108,979,213    121,519,623    15,997,500    H   525,892,144
         (592,792)    A    (592,792)        (48,651,518)   F 
         (26,645,532)    G    (26,645,532)        (10,369,139)   C 
                             346,573,139    D 
                             21,668,000    E 
                             (2,586,350)   I 
Retained earnings (deficit)        26,645,532     G    26,645,532    (48,651,518)   48,651,518    F   10,645,532
                             (16,000,000)   H 
Noncontrolling interest   78,444,148              78,444,148    194,747    —          78,638,895
                                    
Total stockholders' equity   187,423,361    —           187,423,361    73,111,313    355,285,650        615,820,324
Total liabilities and stockholders' equity  $404,960,019    —           404,960,019    83,333,020    357,872,000        $864,165,039

 

See accompanying notes to the unaudited pro forma condensed combined consolidated financial information.

 2 

 

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2022

 

   Nutex Health Holdco LLC (Nutex) (as reported)  Clinigence Holdings, Inc (CLNH) (as reported)  Proforma Adjustments  Proforma Combined
Nutex Revenue, net  $79,127,242   $—          $79,127,242 
Capitationrevenue, net        5,386,064         5,386,064 
SaaS- Population Health Analytics SaaS        333,445         333,445 
Management fees        489,666         489,666 
Total Sales   79,127,242    6,209,175         85,336,417 
Cost of Sales        4,492,930         4,492,930 
Gross profit  $79,127,242   $1,716,245        $80,843,487 
                     
Operating expenses                  —   
General and administrative expenses   47,491,408    17,867,713    (1,819,401)(a)  62,562,810 
              (976,910)(b)    
Depreciation and Amortization   2,396,861    216,453    386,420(d)  2,999,734 
Total operating expenses  $49,888,269   $18,084,166    (2,409,892)  $65,562,810 
                     
Income (Loss) from operations  $29,238,973   $(16,367,921)   2,409,892   $15,280,944 
Other income (expenses)                  —   
Income from forgiveness of debt        260,087         260,087 
Interest income        368         368 
Interest and debt accretion expense   (1,855,974)   (470,608)        (2,326,582)
Other Income (expense)   (2,380,545)   —           (2,380,545)
                     
Total other income (expenses)  $(4,236,519)  $(210,153)       $(4,446,672)
Net income (loss) from operations before provision for income tax  $25,002,454   $(16,578,074)   2,409,892   $10,834,272 
                     
Benefit from (provision for income taxes)  $(176,323)  $8,889    (2,140,208)(c) $(2,307,642)
                     
Net income (loss) from operations  $24,826,131   $(16,569,185)   269,684  $

8,526,630

 
                     
Net income attributable to noncontrolling interest  $3,383,288   $193,856        $3,577,144 
                     
Net Income (Loss) attributable to Company  $21,442,843   $(16,763,041)   269,684  $4,949,486 
                     
Basic and fully diluted income (loss) per common share:                    
Continuing operations       $(0.34)       $0.01 
Discontinued operations        0.00         0.00 
Net income (loss) per common share       $(0.34)       $0.01 
                     
Weighted average common shares outstanding - basic and fully diluted        48,270,427(e)  597,291,774    643,562,201(e)

 

See accompanying notes to the unaudited pro forma condensed combined consolidated financial information.

 3 

 

UNAUDITED PRO FORMA CONDENSED COMBINED CONSOLIDATED STATEMENTS OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2021

 

   Nutex Health Holdco LLC (Nutex) (as reported)  Clinigence Holdings, Inc (CLNH) (as reported)  Proforma Adjustments  Proforma Combined
Nutex Revenue, net  $330,062,996   $—          $330,062,996 
Capitationrevenue        16,620,488         16,620,488 
SaaS- Population Health Analytics SaaS   0    1,653,806         1,653,806 
Management service revenue, net        519,489         519,489 
                     
Total sales   330,062,996    18,793,783         348,856,779 
Cost of sales        14,647,045         14,647,045 
                     
Gross profit (loss)  $330,062,996   $4,146,738        $334,209,734 
                     
Operating expenses                  —   
General and administrative expenses   153,659,586    12,487,645    (1,430,155)(a)  163,761,573 
              (955,503)(b)    
Depreciation and Amortization   7,662,464    677,168    1,545,678(d)  9,885,310 
                     
Total operating expenses  $161,322,050   $13,164,813    (839,980)  $173,646,883 
                     
Income (Loss) from operations  $168,740,946   $(9,018,075)   839,980   $160,562,851 
                     
Other income (expenses)                  —   
Settlement payment from ACMG        522,000         522,000 
Income from forgiveness of debt        636,807         636,807 
Interest income   —      917         917 
Interest and debt accretion expense   (6,196,026)   (6,795,083)        (12,991,109)
Other income   6,946,096              6,946,096 
                     
Total other income (expenses)  $750.070   $(5,635,359)       $(4,885,289)
                     
Net income (loss) from operations before provision for income tax   

$169,491.060,

   $(14,653,434)   839,980   $155,677,562 
                     
Benefit from (provision for income taxes)   (965,731)   984,840    (33,206,086)(c)  (33,186,977)
                     
Net income (loss) from operations  $168,525,285   $(13,668,594)   (32,366,106)  $122,490,585 
                     
Net income attributable to noncontrolling interest  $35,931,957   $891        $35,932,848 
                     
Net Income (Loss) attributable to Company  $132,593,328   $(13,669,485)   (32,366,106)  $86,557,737 
                     
Basic and fully diluted income (loss) per common share:                    
Continuing operations       $(0.41)       $0.19 
Discontinued operations        0.00         0.00 
Net income (loss) per common share       $(0.41)       $0.19 
                     
Weighted average common shares outstanding - basic and fully diluted        33,746,690(e)  598,870,141    632,616,831(e)

See accompanying notes to the unaudited pro forma condensed combined consolidated financial information.

 4 

 

 

NOTES TO UNAUDITED PRO FORMA CONDENSED

COMBINED CONSOLIDATED FINANCIAL STATEMENTS

 

1.  Basis of Presentation

The unaudited pro forma condensed combined consolidated financial statements were prepared in accordance with Article 11 of SEC Regulation S-X. Accordingly, the historical consolidated financial data of Clinigence and Nutex Holdco has been adjusted to give pro forma effect to events that are (i) directly attributable to the pending Merger, (ii) factually supportable, and (iii) with respect to the unaudited pro forma combined statement of operations, expected to have a continuing impact on the results of operations of the combined company.

Certain information and certain footnote disclosures normally included in financial statements prepared in accordance with U.S. generally accepted accounting principles have been condensed or omitted pursuant to such rules and regulations; management believes, however, that the disclosures are adequate such that the information presented is not misleading.

The unaudited pro forma condensed combined financial statements present the pro forma consolidated financial position and results of operations of the combined company based upon the historical financial statements of Clinigence and Nutex Holdco, after giving effect to the Merger and adjustments described in the following footnotes and are intended to reflect the impact of the Merger on Clinigence on a pro forma basis.

The unaudited pro forma condensed combined balance sheet gives effect to the Merger as if it had been consummated on March 31, 2022. These adjustments are subject to further revision upon finalization of the related intangible asset valuations and fair value determinations.

The unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2022, combines Clinigence’s historical results for the three months ended March 31, 2022, with Nutex Holdco’s historical results for the three months ended March 31, 2022. The unaudited pro forma statement of operations gives effect to the Merger as if it had taken place on January 1, 2022.

The unaudited pro forma condensed combined statement of operations for the year ended December 31, 2021, combines Clinigence’s historical results for the year ended December 31, 2021, with Nutex Holdco’s historical results for the year ended December 31, 2021. The unaudited pro forma statement of operations gives effect to the Merger as if it had taken place on January 1, 2021.

The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only and do not reflect the realization of potential cost savings, revenue synergies or any potential restructuring costs

2.  Description of Merger

On November 23, 2021 Clinigence entered into an Agreement and Plan of Merger (the “Merger Agreement”) among Clinigence, Nutex Acquisition LLC, a Delaware limited liability company and a wholly owned subsidiary of Clinigence (“Merger Sub”), Nutex Health Holdco LLC, a Delaware limited liability company (“Nutex Holdco”), Micro Hospital Holding LLC, a Texas limited liability company (“MHH”) (solely for the purposes of certain sections), Nutex Health LLC (solely for the purposes of certain sections), and Thomas T. Vo, solely in his capacity as the representative of the equity holders of Nutex Holdco‎ (the “Nutex Representative”). Pursuant to the terms of the Merger Agreement, Merger Sub will be merged with and into Nutex Holdco, with Nutex Holdco surviving the merger as a wholly owned subsidiary of Clinigence (the “Merger”). On April 1, 2022 the Merger closed. For financial reporting and accounting purposes, Nutex Holdco was the acquirer of Clinigence. At the closing of the Merger, Clinigence changed its name to “Nutex Health Inc.”

 5 

 

Pursuant to the Merger Agreement, each unit representing an equity interest in Nutex issued and outstanding immediately prior to the Effective Time of the Merger but after the Contribution Transaction (collectively, the “Nutex Membership Interests”) was converted into the right to receive 3.571428575 (the “Exchange Ratio”) shares of common stock (“Company Common Stock”) of the Company, par value $0.001 per share. The aggregate number of Nutex Membership Interests outstanding immediately prior to the Effective Time of the Merger was equal to (a) with respect to the Ramping Hospitals and Mature Hospitals (as defined in the Merger Agreement), the aggregate EBITDA of Nutex from the contributing members for the trailing 12-month period ended September 30, 2021 (“TTM EBITDA”) and (b) with respect to the Under Construction Hospitals (as defined in the Merger Agreement) the capital contribution amounts received from contributing members of the Under Construction Hospitals. The aggregate number of shares of Company Common Stock to be issued in the Merger was equal to (x) with respect to the Ramping Hospitals and Mature Hospitals, (i) ten times TTM EBITDA (minus the aggregate debt of the Nutex Subsidiaries and Nutex facilities outstanding as of Closing, ‎excluding guarantees of mortgage debt of the noncontrolled real estate entities and finance lease obligations ‎reported as indebtedness under GAAP but including any new debt incurred to finance the redemptions of Nutex Membership Interests) divided by (ii) $2.80, plus (y) with respect to the Under Construction Hospitals (as defined in the Merger Agreement) (i) the capital contribution amounts received from the contributing owners of the‎ Under Construction Hospitals divided by (ii) $2.80 (collectively, the “Merger Consideration”). The aggregate Merger Consideration issued in respect of Nutex Membership Interests was increased by such number of shares of Company Common Stock as is equal to the number of shares of Company Common Stock issued by Clinigence to a certain consultant as required under the Merger Agreement.

3.  Variable Interest Entities

As reflected in Nutex Holdco’s historical Notes to Nutex Holdco’s Combined and Consolidated Financial Statements, Nutex Holdco is a holding company in the Micro-hospital and Freestanding Emergency Room industry. Nutex owns:

100% of Nutex Health, LLC (“Nutex Health”), a healthcare service provider and facility management firm;
100% of Tyvan LLC (“Tyvan”), a healthcare billing and collections company; and
Ownership interests in multiple emergency room facilities (the “ERs”).

In addition, the ERs have financial and operating relationships with multiple professional entities (the “PLLCs”) and Real Estate Entities (the “REEs”). The PLLCs employ the doctors who work in the ERs. Nutex Holdco has no direct or indirect ownership interest in the PLLCs or REEs, so 100% of the equity for these entities is shown as non-controlling interest in the consolidated and combined balance sheets and statements of operations of Nutex Holdco.

The PLLCs and the REEs entities do not have sufficient equity at risk to finance their activities without additional subordinated financial support from the ER LLCs and are, therefore, classified as VIEs of the ER LLCs.

The operations of Nutex Holdco are comprised of independent entities which are generally organized as:

A LLC (“ER LLC”) which owns or leases the hospital building and bills patients and insurance for facility services and medications. These entities also own or lease medical equipment, such as MRIs and Xray machines, from unrelated third parties. This entity is also a guarantor of the debt issued by the REE. See Note 6 to the Nutex Consolidated Financial Statements for the Nine Months Ended September 30, 2021 for additional information related to the REEs debt.
A PLLC which houses the professional services of the hospital (doctors, nurses, etc.) and bills patients and insurance for professional services. The PLLC pays the professionals it employs. The ERs have historically supported the PLLCs cash shortages and received the benefits of their cash surpluses.

 

An REE owns the land on which the hospital/ER is constructed and has issued non-public debt to build the hospital/ER facility. This entity leases the building to the ER LLC and utilizes the amount of lease payments received from the ER LLC to make the payments on such debt. The ER LLC is a guarantor of the debt issued by the REE. The ER LLC will not receive any benefit if the REE is sold and does not receive the benefit of any income earned by the REE. We expect that, if an ER LLC’s status as guarantor of the debt issued by the REE is eliminated, the designation of the REE as a VIE of the ER LLC will no longer be applicable and the REE will no longer be consolidated in the company’s financial statements. Nutex Holdco does not, and the combined company does not have any direct or indirect ownership interest in the REEs.

Note 12 to the Nutex Holdco Unaudited Consolidated Financial Statements for the three months ended March 31, 2022, and 2021 sets forth the financial information related to the REE which would not be included in the consolidated Company’s financial statements if the REE are no longer treated as a VIE.

 6 

 

4.  Reverse acquisition and purchase price allocation

Fair Value of Total Estimated Consideration Transferred

 The fair value of purchase consideration transferred on the closing date includes the value of the number of shares of the combined company to be owned by Clinigence shareholders at closing of the merger, which includes 48,461,109 issued and outstanding common shares of Clinigence and 6,500,000 vested options and 12,401,239 vested warrants exercisable for Clinigence equity. The fair value per share of Clinigence’s common stock was $6.40 per share. This is the closing price of Clinigence’s common stock on April 1, 2022.

Purchase consideration  Amounts
Total number of shares of Clinigence common stock outstanding as of closing of the merger   48,461,109 
Clinigence share price as of April 1, 2022  $6.40 
Fair value of common shares   310,151,098 
Assumed interest bearing debt   4,466,000 
Fair value of Clinigence 6,500,000 Options and 12,401,239 Warrants outstanding as of closing of the merger   120,875,452 
Fair value of common shares  $435,492,550 

Purchase Price Allocation

The following is a preliminary estimate of the allocation of the purchase price to acquired identifiable assets and assumed liabilities, which includes the preliminary fair value of intangible assets acquired at the time of the merger:

Purchase price allocation  Amounts
Book value of Clinigence net working capital acquired as of April 1, 2022  $9,360,000 
Intangibles, net (see table below)  $21,668,000 
Fair value of Clinigence net assets acquired as of April 1, 2022  $31,028,000 
Goodwill  $404,464,550 
Fair value of total estimated consideration transferred  $435,492,550 

The intangibles identified relate to technology, member relationships and tradenames and are based upon independent valuation reports and representative of the fair value as of April 1, 2022.

The acquired identified intangible assets are comprised of the following:

Intangible  Estimated Remaining Useful life  Fair Value
Management Contracts (Procare)  16 years  $2,021,000 
Tradename/Trademarks (Procare)  11 years  $405,000 
Customer Relationships (CHI  15 years  $914,000 
Technology (CH)  5 years  $409,000 
Tradename/Trademarks (CHI)  12 years  $546,000 
Member Relationships (AHP)  15 years  $16,899,000 
Tradename/Trademarks (AHP)  7 years  $474,000 
   TOTAL  $21,668,000 

 

   Amounts
Goodwill as of March 31, 2022  $57,891,411 
Proforma adjustment to Goodwill from Nutex Merger  $346,573,550 
Goodwill as a result of Merger  $404,464,550 

 7 

 

 

5. Adjustments and Assumptions to the Unaudited Pro Forma Condensed Consolidated Combined Balance Sheet

The unaudited pro forma condensed combined financial statements incorporate the following pro forma assumptions and adjustments:

AThe issuance to the Nutex Members of 592,791,774 shares of Clinigence common stock, par value $0.001.
BElimination of former Nutex Member’s interest.
CElimination of historical book value of Clinigence net intangible assets.
DTo record adjustment to Goodwill associated with Nutex Merger at April 1, 2022.
ETo recognize fair value of Clinigence intangible assets as of date of merger net of 3 months Amortization expense.
FElimination of Clinigence accumulated deficit as of March 31, 2022.
GRecognition of Nutex Holdco retained earnings as of March 31, 2022 after elimination of transactions costs
HTo record issuance of 2,500,000 shares of Clinigence common stock, par value $0.001 to a consultant and reduction to retained earnings for the associated one-time transactional cost of $16,000,000 at fair value.
ITo record adjustment to deferred tax liability associated with acquired intangible assets at combined federal and state tax rate of 20%.

 

6.  Adjustments and Assumptions to the Unaudited Pro Forma Condensed Combined Statement of Operations

(a)To eliminate Nutex Holdco non-recurring transaction costs of $1,819,401 incurred as of March 31, 2022 and $1,430,155 incurred as of December 31, 2021, as applicable.
(b)To eliminate Clinigence non-recurring transaction costs of $979,910incurred as of March 31, 2022 and $955,6503incurred as of December 31, 2021, as applicable.
(c)Before the merger, Nutex Holdco was a flow-through entity for federal income tax purposes. Its tax status will change as a result of the merger. The Company will record deferred tax assets and liabilities for this change in tax status on the effective date of the merger. Pro forma adjustment for this change in tax status has not been presented as the impact of this change in tax status is not expected to be significant. As a result of this change in tax status, the combined company will be responsible for federal and state income taxes. Adjustment has been made for the estimated income taxes of the combined company at an effective federal and state tax rate of approximately 20%. The Company estimates its combined statutory tax rate will be approximately 24%. Differences between the combined company's statutory and effective tax rates are expected to be due to income of noncontrolling interests in flow-through entities and other permanent differences.
(d)To record amortization expense for acquired Clinigence intangibles 3 months at March 31, 2022 and 12 months at December 31, 2021.
(e)Pro forma basic earnings per share is computed by dividing the net income (loss) available to common shareholders by the weighted-average shares of Common stock outstanding during the period.

 

 8