XML 44 R33.htm IDEA: XBRL DOCUMENT
v3.25.3

LEASES (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2024
Leases [Abstract] |
Summary of Components of Lease Expense | The components of lease expense were as follows:
| Three Months Ended September 30, |  | Nine Months Ended September 30,
| 2024 |  | 2023 |  | 2024 |  | 2023
Operating lease expense |  |  |  |  |  |  |
Rent - cost of services (1) | $ | 72,632 |  |  | $ | 58,366 |  |  | $ | 200,954 |  |  | $ | 154,926 |
General and administrative expense | 607 |  |  | 233 |  |  | 2,024 |  |  | 941 |
Other variable lease costs (2) | 7,045 |  |  | 6,507 |  |  | 24,078 |  |  | 18,471 |
Total operating lease expense | $ | 80,284 |  |  | $ | 65,106 |  |  | $ | 227,056 |  |  | $ | 174,338 |
Finance lease expense |  |  |  |  |  |  |
Amortization of right-of-use assets | $ | 947 |  |  | $ | 322 |  |  | $ | 2,285 |  |  | $ | 943 |
Interest on lease liabilities | 2,164 |  |  | 327 |  |  | 5,074 |  |  | 656 |
Total financing lease expense | $ | 3,111 |  |  | $ | 649 |  |  | $ | 7,359 |  |  | $ | 1,599 |
Total Lease Expense | $ | 83,395 |  |  | $ | 65,755 |  |  | $ | 234,415 |  |  | $ | 175,937 |
__________________ (1)Rent - cost of services includes variable lease costs such as Consumer Price Index (CPI) increases and other rent adjustments of $633 and $566 for the three months ended September 30, 2024 and 2023, respectively, and $1,826 and $2,144 for the nine months ended September 30, 2024 and 2023, respectively. (2)Other variable lease costs of facilities, including property taxes and insurance, are classified in cost of services in the Company’s unaudited condensed combined/consolidated statements of income The following table summarizes supplemental cash flow information related to leases:
| Nine Months Ended September 30,
| 2024 |  | 2023
Operating cash paid for amounts included in the measurement of operating lease liabilities | $ | 180,006 |  |  | $ | 139,979 |
Operating cash paid for amounts included in the measurement of finance lease liabilities | 5,074 |  |  | 657 |
Financing cash paid for amounts included in the measurement of finance lease liabilities | 577 |  |  | 1,442 |
Operating lease right-of-use assets obtained in exchange for lease liabilities | 784,291 |  |  | 723,584 |
Finance lease right-of-use assets obtained in exchange for lease liabilities | 18,298 |  |  | 2,028 |
Decrease in finance lease right-of-use assets and liabilities due to lease termination/modification | (2,272) |  |  | — |
Information relating to the lease term and discount rate is as follows:
| As of September 30, 2024
Weighted-average remaining lease term (years) |
Operating leases | 13
Finance leases | 7
Weighted-average discount rate |
Operating leases | 6.0 | %
Finance leases | 6.1 | %
Summary of Supplemental Cash Flow Related to Leases | The components of lease expense were as follows:
| Three Months Ended September 30, |  | Nine Months Ended September 30,
| 2024 |  | 2023 |  | 2024 |  | 2023
Operating lease expense |  |  |  |  |  |  |
Rent - cost of services (1) | $ | 72,632 |  |  | $ | 58,366 |  |  | $ | 200,954 |  |  | $ | 154,926 |
General and administrative expense | 607 |  |  | 233 |  |  | 2,024 |  |  | 941 |
Other variable lease costs (2) | 7,045 |  |  | 6,507 |  |  | 24,078 |  |  | 18,471 |
Total operating lease expense | $ | 80,284 |  |  | $ | 65,106 |  |  | $ | 227,056 |  |  | $ | 174,338 |
Finance lease expense |  |  |  |  |  |  |
Amortization of right-of-use assets | $ | 947 |  |  | $ | 322 |  |  | $ | 2,285 |  |  | $ | 943 |
Interest on lease liabilities | 2,164 |  |  | 327 |  |  | 5,074 |  |  | 656 |
Total financing lease expense | $ | 3,111 |  |  | $ | 649 |  |  | $ | 7,359 |  |  | $ | 1,599 |
Total Lease Expense | $ | 83,395 |  |  | $ | 65,755 |  |  | $ | 234,415 |  |  | $ | 175,937 |
__________________ (1)Rent - cost of services includes variable lease costs such as Consumer Price Index (CPI) increases and other rent adjustments of $633 and $566 for the three months ended September 30, 2024 and 2023, respectively, and $1,826 and $2,144 for the nine months ended September 30, 2024 and 2023, respectively. (2)Other variable lease costs of facilities, including property taxes and insurance, are classified in cost of services in the Company’s unaudited condensed combined/consolidated statements of income The following table summarizes supplemental cash flow information related to leases:
| Nine Months Ended September 30,
| 2024 |  | 2023
Operating cash paid for amounts included in the measurement of operating lease liabilities | $ | 180,006 |  |  | $ | 139,979 |
Operating cash paid for amounts included in the measurement of finance lease liabilities | 5,074 |  |  | 657 |
Financing cash paid for amounts included in the measurement of finance lease liabilities | 577 |  |  | 1,442 |
Operating lease right-of-use assets obtained in exchange for lease liabilities | 784,291 |  |  | 723,584 |
Finance lease right-of-use assets obtained in exchange for lease liabilities | 18,298 |  |  | 2,028 |
Decrease in finance lease right-of-use assets and liabilities due to lease termination/modification | (2,272) |  |  | — |
Information relating to the lease term and discount rate is as follows:
| As of September 30, 2024
Weighted-average remaining lease term (years) |
Operating leases | 13
Finance leases | 7
Weighted-average discount rate |
Operating leases | 6.0 | %
Finance leases | 6.1 | %
Summary of Operating Lease Maturity | Maturities of lease liabilities as of September 30, 2024 were as follows:
| Finance Leases |  | Operating Leases |  | Total
2024 (remainder) | $ | 2,531 |  |  | $ | 70,313 |  |  | $ | 72,844 |
2025 | 29,891 |  |  | 280,539 |  |  | 310,430 |
2026 | 92,513 |  |  | 281,184 |  |  | 373,697 |
2027 | 19,132 |  |  | 280,095 |  |  | 299,227 |
2028 | 1,949 |  |  | 282,587 |  |  | 284,536 |
2029 | 1,588 |  |  | 284,217 |  |  | 285,805 |
Thereafter | 54,734 |  |  | 2,421,350 |  |  | 2,476,084 |
Total lease payments | $ | 202,338 |  |  | $ | 3,900,285 |  |  | $ | 4,102,623 |
Less: present value discount | (55,457) |  |  | (1,277,576) |  |  | (1,333,033) |
Present value of lease liabilities | $ | 146,881 |  |  | $ | 2,622,709 |  |  | $ | 2,769,590 |
Summary of Finance Lease Maturity | Maturities of lease liabilities as of September 30, 2024 were as follows:
| Finance Leases |  | Operating Leases |  | Total
2024 (remainder) | $ | 2,531 |  |  | $ | 70,313 |  |  | $ | 72,844 |
2025 | 29,891 |  |  | 280,539 |  |  | 310,430 |
2026 | 92,513 |  |  | 281,184 |  |  | 373,697 |
2027 | 19,132 |  |  | 280,095 |  |  | 299,227 |
2028 | 1,949 |  |  | 282,587 |  |  | 284,536 |
2029 | 1,588 |  |  | 284,217 |  |  | 285,805 |
Thereafter | 54,734 |  |  | 2,421,350 |  |  | 2,476,084 |
Total lease payments | $ | 202,338 |  |  | $ | 3,900,285 |  |  | $ | 4,102,623 |
Less: present value discount | (55,457) |  |  | (1,277,576) |  |  | (1,333,033) |
Present value of lease liabilities | $ | 146,881 |  |  | $ | 2,622,709 |  |  | $ | 2,769,590 |

X
- Definition Tabular disclosure of undiscounted cash flows of finance lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to finance lease liability recognized in statement of financial position. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6 + Details
Name: | us-gaap_FinanceLeaseLiabilityMaturityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of lessee's lease cost. Includes, but is not limited to, interest expense for finance lease, amortization of right-of-use asset for finance lease, operating lease cost, short-term lease cost, variable lease cost and sublease income. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-4 + Details
Name: | us-gaap_LeaseCostTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_LeasesAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of undiscounted cash flows of lessee's operating lease liability. Includes, but is not limited to, reconciliation of undiscounted cash flows to operating lease liability recognized in statement of financial position. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 842 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 6 -Publisher FASB -URI https://asc.fasb.org/1943274/2147478964/842-20-50-6 + Details
Name: | us-gaap_LesseeOperatingLeaseLiabilityMaturityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration