XML 77 R60.htm IDEA: XBRL DOCUMENT v3.25.0.1
Acquisitions of Businesses, 2024 Acquisitions (Details)
$ in Thousands
12 Months Ended
Nov. 30, 2024
USD ($)
Clinic
Oct. 31, 2024
USD ($)
shares
Aug. 31, 2024
USD ($)
Clinic
Apr. 30, 2024
USD ($)
Mar. 29, 2024
USD ($)
Clinic
Jul. 31, 2023
USD ($)
Clinic
May 31, 2023
USD ($)
Clinic
Feb. 28, 2023
USD ($)
Clinic
Nov. 30, 2022
USD ($)
Clinic
Oct. 31, 2022
USD ($)
Clinic
Sep. 30, 2022
USD ($)
Clinic
Aug. 31, 2022
USD ($)
Clinic
Mar. 31, 2022
USD ($)
Clinic
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Dec. 31, 2022
USD ($)
Oct. 31, 2023
Business Combination, Description [Abstract]                                  
Contingent payments                           $ 17,600 $ 9,800    
Cash paid, net of cash acquired                           $ 133,087 $ 26,582 $ 59,788  
Customer and Referral Relationships [Member]                                  
Estimated fair value of net tangible assets acquired [Abstract]                                  
Estimated useful lives of acquired intangibles                           12 years   12 years 2 months 12 days  
Non-compete Agreements [Member]                                  
Estimated fair value of net tangible assets acquired [Abstract]                                  
Estimated useful lives of acquired intangibles                           5 years   5 years  
Clinic Practice [Member]                                  
Business Combination, Description [Abstract]                                  
Percentage of interest acquired 75.00%   70.00%   50.00% 70.00% 75.00% 80.00% 80.00% 60.00% 80.00% 70.00% 70.00%        
Number of clinics | Clinic 8   8   9 5 4 1 13 14 2 6 6        
Percentage of interest retained by practice founder 25.00%   30.00%   50.00% 30.00%   20.00% 20.00% 40.00% 20.00% 30.00% 30.00%        
Aggregate purchase price for acquisition $ 15,900   $ 2,000   $ 16,400 $ 2,100 $ 3,100 $ 6,200 $ 25,000 $ 19,500 $ 4,200 $ 3,500 $ 11,500        
Cash paid for acquisition 15,700       $ 500       24,200   3,900 3,300 11,200        
Seller note $ 200           300 $ 400 $ 800   $ 300 $ 200 $ 300        
Percentage of interest accrued 5.00%       4.50%     4.50% 7.00%   5.50% 5.50% 3.50%        
Contingent payments                   $ 9,700       $ 3,200      
Cash paid, net of cash acquired           $ 1,800 $ 1,700 $ 5,800                  
Clinic Practice [Member] | Maximum [Member]                                  
Business Combination, Description [Abstract]                                  
Percentage of interest acquired                           35.00% 35.00% 35.00%  
Contingent payments     $ 3,600           $ 1,600         $ 200      
MSO Metro LLC [Member]                                  
Business Combination, Description [Abstract]                                  
Percentage of interest acquired   50.00%                              
Aggregate purchase price for acquisition   $ 76,500                              
Cash paid for acquisition   75,000                              
Shares issued   $ 1,500                              
Shares issued (in shares) | shares   18,358                              
Common stock average trailing period   5 days                              
Contingent payments   $ 20,000                       11,300      
MSO Metro LLC [Member] | Maximum [Member] | Director and Other Owners [Member]                                  
Business Combination, Description [Abstract]                                  
Right to require percentage of voting interests   20.00%                              
IIP Business [Member]                                  
Business Combination, Description [Abstract]                                  
Percentage of interest acquired                                 100.00%
Seller note                           455 $ 0    
Shares issued                           0      
Contingent payments                           2,100 0    
Cash paid, net of cash acquired                           23,106 3,955    
Estimated fair value of net tangible assets acquired [Abstract]                                  
Total current assets                           1,211 392    
Total non-current assets                           218 335    
Total liabilities                           (541) (41)    
Net tangible assets acquired                           888 686    
Customer and referral relationships                           6,708 757    
Non-compete agreements                           261 37    
Tradenames                           1,331 187    
Goodwill                           16,473 2,562    
Fair value of non-controlling interest (classified as redeemable non-controlling interest)                           0 (274)    
Total consideration                           25,661 3,955    
IIP Business [Member] | Briotix Health, Limited Partnership [Member]                                  
Business Combination, Description [Abstract]                                  
Percentage of interest acquired       100.00%                          
Aggregate purchase price for acquisition       $ 24,000                          
Cash paid for acquisition       $ 500                          
Percentage of interest accrued       5.00%                          
Contingent payments                           2,500      
IIP Business [Member] | Briotix Health, Limited Partnership [Member] | Maximum [Member]                                  
Business Combination, Description [Abstract]                                  
Contingent payments       $ 10,000                          
Acquisitions [Member]                                  
Business Combination, Description [Abstract]                                  
Cash paid for acquisition                               $ 59,788  
Seller note                           1,675 985 1,574  
Shares issued                           1,500      
Contingent payments                           17,671 200 10,000  
Cash paid, net of cash acquired                           133,087 26,582    
Estimated fair value of net tangible assets acquired [Abstract]                                  
Total current assets                           10,902 1,533 1,329  
Total non-current assets                           31,327 3,484 7,798  
Total liabilities                           (29,043) (3,204) (10,930)  
Net tangible assets acquired                           13,186 1,813 (1,803)  
Customer and referral relationships                           60,726 7,576 18,062  
Non-compete agreements                           3,554 366 934  
Tradenames                           13,641 1,867 5,445  
Goodwill                           164,529 28,083 75,525  
Fair value of non-controlling interest (classified as redeemable non-controlling interest)                           (101,703) (11,108) (26,801)  
Total consideration                           153,933 28,597 $ 71,362  
Acquisitions [Member] | Physical Therapy Operations [Member]                                  
Business Combination, Description [Abstract]                                  
Seller note                           1,220 985    
Shares issued                           1,500      
Contingent payments                           15,571 200    
Cash paid, net of cash acquired                           109,981 22,627    
Estimated fair value of net tangible assets acquired [Abstract]                                  
Total current assets                           9,691 1,141    
Total non-current assets                           31,109 3,149    
Total liabilities                           (28,502) (3,163)    
Net tangible assets acquired                           12,298 1,127    
Customer and referral relationships                           54,018 6,819    
Non-compete agreements                           3,293 329    
Tradenames                           12,310 1,680    
Goodwill                           148,056 25,521    
Fair value of non-controlling interest (classified as redeemable non-controlling interest)                           (101,703) (10,834)    
Total consideration                           $ 128,272 $ 24,642