XML 92 R51.htm IDEA: XBRL DOCUMENT v3.8.0.1
Mergers and Acquisitions - Additional Information (Detail) - USD ($)
1 Months Ended 12 Months Ended
Dec. 08, 2017
Jan. 08, 2016
Nov. 11, 2015
Mar. 30, 2017
Dec. 20, 2016
Dec. 31, 2017
Dec. 31, 2016
Class of Warrant or Right, Exercise Price of Warrants or Rights           $ 9.75  
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares [1]           6,109,205  
Payments for Agreement Termination           $ 400,000  
Equity Method Investments           $ 21,903,524 $ 24,256,065
Business Acquisition, Share Price [2]           $ 10.00  
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable [3]           $ 61,092,050  
Preferred Stock [Member]              
Business Combination, Step Acquisition, Equity Interest in Acquiree, Fair Value [4]           $ 19,118,000  
APA ACO Inc [Member]              
Equity Method Investment, Ownership Percentage           50.00%  
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles   $ 1,738,000          
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life   7 years          
Acquired Finite-lived Intangible Asset, Residual Value   $ 1,406,131          
Network Medical Management, Inc. [Member]              
Payments for Agreement Termination           $ 400,000  
Conversion of Stock, Shares Issued Per Each Share     0.6        
Conversion of Stock, Shares Issued     513,205   273,710    
Network Medical Management, Inc. [Member] | Noncontrolling Interest [Member]              
Business Combination, Step Acquisition, Equity Interest in Acquiree, Fair Value [5]           $ 5,129,000  
Network Medical Management, Inc. [Member] | APA ACO Inc [Member]              
Equity Method Investment, Ownership Percentage           50.00% 50.00%
APCN-ACO Inc [Member]              
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares     513,205   273,710    
Business Combination, Step Acquisition, Equity Interest in Acquiree, Fair Value     $ 3,075,000        
Conversion of Stock, Shares Issued Per Each Share     1        
Business Acquisition, Share Price     $ 5.99   $ 7.60    
Business Combination, Recognized Identifiable Assets Acquired and Liabilities Assumed, Finite-Lived Intangibles         $ 1,497,000    
Acquired Finite-lived Intangible Assets, Weighted Average Useful Life         5 years    
Acquired Finite-lived Intangible Asset, Residual Value         $ 1,025,660    
Business Combination, Consideration Transferred, Equity Interests Issued and Issuable         $ 2,080,000    
Medical Equipment Healthcare Supplies Wheelchair Center [Member]              
Equity Method Investment, Ownership Percentage     75.00%        
Equity Method Investments   $ 25          
Medical Equipment Healthcare Supplies Wheelchair Center [Member] | APA ACO Inc [Member]              
Equity Method Investment, Ownership Percentage     100.00%        
Allegiance Home Health, Inc [Member]              
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares         109,484    
Equity Method Investment, Ownership Percentage     25.00%        
Pacific Medical Imaging Oncology Center, Inc [Member]              
Economic Interest Percentage     5.00%        
Alliance Apex, LLC [Member] | Convertible Notes Payable [Member]              
Debt Instrument, Face Amount       $ 4,990,000      
Debt Instrument, Maturity Date, Description       The Alliance Note was due and payable to Alliance Apex, LLC on (i) March 31, 2018, or (ii) the date on which the Change of Control Transaction (see Note 3 NMM transaction) is terminated, whichever occurs first (Maturity Date).      
Debt Instrument, Convertible, Conversion Price       $ 10.00      
Apollo Medical Holdings, Inc [Member]              
Business Combination, Step Acquisition, Equity Interest in Acquiree, Number of Share 2,566,666            
Business Acquisition, Percentage of Voting Interests Acquired 82.00%            
Business Combination, Consideration Description           The consideration for the transaction was 18% of the total issued and outstanding shares of ApolloMed common stock, or 6,109,205 (immediately following the Merger).  
Business Acquisition, Equity Interest Issued or Issuable, Number of Shares 6,109,205            
Fair Value Assumptions, Expected Term           2 years  
Fair Value Assumptions, Expected Volatility Rate           37.90%  
Fair Value Assumptions, Risk Free Interest Rate           1.80%  
Preferred Stock, Liquidation Preference, Value           $ 12,745,000  
Apollo Medical Holdings, Inc [Member] | Convertible Promissory Note [Member]              
Debt Conversion, Converted Instrument, Shares Issued       520,081      
Debt Conversion, Converted Instrument, Amount       $ 4,990,000      
Apollo Medical Holdings, Inc [Member] | Warrant One [Member]              
Class of Warrant or Right, Number of Securities Called by Warrants or Rights 850,000            
Class of Warrant or Right, Exercise Price of Warrants or Rights $ 11.00            
Apollo Medical Holdings, Inc [Member] | Warrant Two [Member]              
Class of Warrant or Right, Number of Securities Called by Warrants or Rights 900,000            
Class of Warrant or Right, Exercise Price of Warrants or Rights $ 10.00            
Maverick Medical Group, Inc [Member]              
Business Combination, Contingent Consideration, Asset           100  
Common Class B [Member] | Apollo Medical Holdings, Inc [Member]              
Business Combination, Step Acquisition, Equity Interest in Acquiree, Fair Value           $ 6,373,000  
[1] Represents the number of shares of the combined company that pre-Merger ApolloMed stockholders would own at closing of the Merger.
[2] Represents the closing price of ApolloMed’s common stock on December 8, 2017.
[3] Equity consideration Immediately following the Effective Time, pre-Merger ApolloMed stockholders continued to hold an aggregate of 6,109,205 shares of ApolloMed common stock.
[4] Estimated fair value of ApolloMed’s preferred shares held by NMM NMM currently owns all the shares of ApolloMed Series A preferred stock and Series B preferred stock, which was acquired prior to the Merger. As part of the Merger, the ApolloMed Series A preferred stock and Series B preferred stock is remeasured at fair value and included as part of the consideration transferred to ApolloMed. The fair value of the Series A preferred stock and Series B preferred stock is reflective of the liquidation preferences, claims of priority and conversion option values thereof. In aggregate, the Series A preferred stock and Series B preferred stock were valued to be $19,118,000. The valuation methodology was based on an Option Pricing Method ("OPM") which utilized the observable publicly traded common stock price in valuing the Series A preferred stock and the Series B preferred stock within the context of the capital structure of the Company. OPM assumptions included an expected term of 2 years, volatility rate of 37.9%, and a risk-free rate of 1.8%. The fair value of the liquidation preference for the Series A preferred stock and the Series B preferred stock was determined to be $12,745,000 and the fair value of the conversion option was determined to be $6,373,000 or an aggregate total fair value of $19,118,000.
[5] Estimated fair value of NMM’s 50% share of APA ACO Inc. Prior to the Merger, APAACO was owned 50% by ApolloMed and 50% NMM. NMM’s noncontrolling interest in APAACO has been remeasured at fair value as of the closing date and is added to the consideration transferred to ApolloMed as a result of NMM relinquishing its equity investment in APAACO in order to obtain control of ApolloMed. The fair value of NMM’s noncontrolling interest in APAACO has been estimated to be $5,129,000 using the discounted cash flow method and NMM recorded a gain on investment for the same amount to reflect the fair value of this investment prior the Merger.