XML 61 R50.htm IDEA: XBRL DOCUMENT v3.25.1
Acquisitions of Businesses, 2024 Acquisitions (Details)
$ in Thousands
3 Months Ended 12 Months Ended
Feb. 28, 2025
USD ($)
Clinic
Nov. 30, 2024
USD ($)
Clinic
Oct. 31, 2024
USD ($)
shares
Aug. 31, 2024
USD ($)
Clinic
Apr. 30, 2024
USD ($)
Mar. 29, 2024
USD ($)
Clinic
Mar. 31, 2025
USD ($)
Clinic
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Clinic
Business Combination, Description [Abstract]                  
Contingent payments             $ 14,000   $ 17,600
Cash paid, net of cash acquired             $ 4,211 $ 15,971  
Customer and Referral Relationships [Member]                  
Estimated fair value of net tangible assets acquired [Abstract]                  
Estimated useful lives of acquired intangibles             12 years   12 years
Non-compete Agreements [Member]                  
Estimated fair value of net tangible assets acquired [Abstract]                  
Estimated useful lives of acquired intangibles             5 years   5 years
Physical Therapy Operations [Member]                  
Business Combination, Description [Abstract]                  
Seller note             $ 0    
Contingent payments             1,259    
Cash paid, net of cash acquired             4,211    
Estimated fair value of net tangible assets acquired [Abstract]                  
Total current assets             227    
Total non-current assets             132    
Total liabilities             (258)    
Net tangible assets acquired             101    
Customer and referral relationships             1,604    
Non-compete agreement             77    
Tradenames             395    
Goodwill             5,438    
Fair value of non-controlling interest (classified as redeemable non-controlling interest)             (2,145)    
Total consideration             5,470    
IIP Business [Member]                  
Business Combination, Description [Abstract]                  
Seller note                 $ 455
Shares issued                 0
Contingent payments                 2,100
Cash paid, net of cash acquired                 23,106
Estimated fair value of net tangible assets acquired [Abstract]                  
Total current assets                 1,655
Total non-current assets                 218
Total liabilities                 (540)
Net tangible assets acquired                 1,333
Customer and referral relationships                 6,708
Non-compete agreement                 261
Tradenames                 1,331
Goodwill                 16,028
Fair value of non-controlling interest (classified as redeemable non-controlling interest)                 0
Total consideration                 25,661
IIP Business [Member] | Briotix Health, Limited Partnership [Member]                  
Business Combination, Description [Abstract]                  
Percentage of interest acquired         100.00%        
Aggregate purchase price for the acquisition         $ 24,000        
Cash paid for acquisition         $ 500        
Percentage of interest accrued         5.00%        
IIP Business [Member] | Briotix Health, Limited Partnership [Member] | Maximum [Member]                  
Business Combination, Description [Abstract]                  
Contingent payments         $ 10,000   2,000    
Clinic Practice [Member]                  
Business Combination, Description [Abstract]                  
Percentage of interest acquired 65.00% 75.00%   70.00%   50.00%      
Number of clinics | Clinic 3 8   8   9      
Percentage of interest retained by practice founder 35.00% 25.00%   30.00%   50.00%      
Aggregate purchase price for the acquisition   $ 15,900   $ 2,000   $ 16,400      
Cash paid for acquisition $ 3,800 15,700       $ 500      
Seller note   $ 200              
Percentage of interest accrued   5.00%       4.50%      
Clinic Practice [Member] | Maximum [Member]                  
Business Combination, Description [Abstract]                  
Contingent payments $ 1,300     $ 3,600     800    
MSO Metro LLC [Member]                  
Business Combination, Description [Abstract]                  
Percentage of interest acquired     50.00%            
Aggregate purchase price for the 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       7,400    
Acquisitions [Member]                  
Business Combination, Description [Abstract]                  
Seller note                 1,675
Shares issued                 1,500
Contingent payments                 17,671
Cash paid, net of cash acquired                 133,255
Estimated fair value of net tangible assets acquired [Abstract]                  
Total current assets                 10,698
Total non-current assets                 31,459
Total liabilities                 (29,497)
Net tangible assets acquired                 12,660
Customer and referral relationships                 59,805
Non-compete agreement                 3,567
Tradenames                 13,444
Goodwill                 164,768
Fair value of non-controlling interest (classified as redeemable non-controlling interest)                 (100,143)
Total consideration                 154,101
Acquisitions [Member] | Physical Therapy Operations [Member]                  
Business Combination, Description [Abstract]                  
Seller note                 1,220
Shares issued                 1,500
Contingent payments                 15,571
Cash paid, net of cash acquired                 110,149
Estimated fair value of net tangible assets acquired [Abstract]                  
Total current assets                 9,043
Total non-current assets                 31,241
Total liabilities                 (28,957)
Net tangible assets acquired                 11,327
Customer and referral relationships                 53,097
Non-compete agreement                 3,306
Tradenames                 12,113
Goodwill                 148,740
Fair value of non-controlling interest (classified as redeemable non-controlling interest)                 (100,143)
Total consideration                 $ 128,440
2024 Acquisition [Member]                  
Business Combination, Description [Abstract]                  
Contingent payments             $ 2,100    
Physical Therapy Clinics [Member]                  
Business Combination, Description [Abstract]                  
Number of clinics | Clinic             3   7