XML 38 R30.htm IDEA: XBRL DOCUMENT v3.25.2
Business Combinations and Goodwill (Tables)
6 Months Ended
Jun. 30, 2025
Business Combination and Asset Acquisition [Abstract]  
Schedule of Business Acquisitions, by Acquisition

The following table summarizes the purchase price allocation of the fair value of assets acquired and liabilities assumed at the acquisition date (in thousands):

 

AHMS

 

Total purchase consideration:

 

 

 

Cash paid

 

$

63,935

 

Purchase price due from seller

 

 

(2,995

)

 

 

$

60,940

 

 

 

 

 

Assets:

 

 

 

Cash and cash equivalents

 

$

33,950

 

Receivables

 

 

11,007

 

Prepaid expenses and other current assets

 

 

36

 

Intangible assets

 

 

23,600

 

Goodwill

 

 

25,571

 

Restricted cash

 

 

300

 

Total assets acquired

 

$

94,464

 

 

 

 

 

Liabilities:

 

 

 

Accounts payable and accrued expenses

 

$

13,001

 

Medical liabilities

 

 

14,093

 

Deferred tax liability

 

 

6,430

 

Total liabilities assumed

 

$

33,524

 

 

 

 

 

Total net assets acquired

 

$

60,940

 

The following table summarizes the purchase price allocation of the fair value of assets acquired and liabilities assumed at the acquisition date (in thousands):

 

 

 

CHS

 

Total purchase consideration:

 

 

 

Cash paid

 

$

35,322

 

Purchase price due to seller

 

 

6,944

 

Contingent consideration

 

 

5,154

 

Common stock issued and replacement awards

 

 

118

 

 

 

$

47,538

 

 

 

 

 

Assets:

 

 

 

Cash and cash equivalents

 

$

4,556

 

Receivables

 

 

100,334

 

Other receivables

 

 

36,667

 

Prepaid expenses and other current assets

 

 

357

 

Intangible assets

 

 

14,200

 

Goodwill

 

 

9,976

 

Investments in other entities – equity method

 

 

2,846

 

Total assets acquired

 

$

168,936

 

 

 

 

 

Liabilities:

 

 

 

Accounts payable and accrued expenses

 

$

67,027

 

Medical liabilities

 

 

54,449

 

Non-controlling interest

 

 

(78

)

Total liabilities assumed

 

$

121,398

 

 

 

 

 

Total net assets acquired

 

$

47,538

 

Unaudited Pro Forma Financial Information

The pro forma financial information in the table below presents the combined results of the Company and the acquisitions that occurred during the year ended 2024, as if the acquisitions had occurred on January 1, 2024. The pro forma information presented is shown for illustrative purposes only and is not necessarily indicative of future results of operations of the Company, or results of operations of the Company that would have actually occurred had the transactions been in effect for the periods presented.

 

Three Months Ended
June 30,

 

 

Six Months Ended
June 30,

 

(in thousands, except per share amounts)

 

2024

 

 

2024

 

Total revenue

 

$

693,823

 

 

$

1,372,463

 

Net income attributable to Astrana Health, Inc.

 

$

9,875

 

 

$

29,045

 

 

 

 

 

 

 

 

Net income per share – basic

 

$

0.21

 

 

$

0.61

 

Net income per share – diluted

 

$

0.21

 

 

$

0.61

 

Schedule of Change in Carrying Value of Goodwill

The change in the carrying value of goodwill for the six months ended June 30, 2025 was as follows (in thousands):

 

 

Amount

 

Balance at January 1, 2025

 

$

419,253

 

Adjustments

 

 

(2,336

)

Balance at June 30, 2025

 

$

416,917