Acquisitions - Shares Issued (Details)
|
|
|
1 Months Ended |
3 Months Ended |
12 Months Ended |
|
Jun. 09, 2021
USD ($)
|
Mar. 03, 2021
USD ($)
item
shares
|
May 31, 2021
shares
|
Aug. 31, 2020
shares
|
Jul. 31, 2020
shares
|
Jul. 31, 2019
USD ($)
shares
|
May 31, 2021
USD ($)
shares
|
May 31, 2020
USD ($)
|
Feb. 28, 2021
shares
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Revenue |
|
|
|
|
|
|
$ 59,791,000
|
$ 44,463,000
|
|
| Net loss |
|
|
|
|
|
|
(48,990,000)
|
$ (25,641,000)
|
|
| Acquisition related cost |
|
|
|
|
|
|
$ 8,380,000
|
|
|
| Minimum |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Amortization period |
|
|
|
|
|
|
3 years
|
|
|
| Maximum |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Amortization period |
|
|
|
|
|
|
20 years
|
|
|
| MD Insider Inc |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Aggregate purchase price consideration |
|
|
|
|
|
$ 6,488,000
|
|
|
|
| Shares issued | shares |
|
|
|
|
|
|
387,132
|
|
387,132
|
| Additional shares issued | shares |
|
|
|
96,487
|
100,607
|
|
|
|
|
| MD Insider Inc | Maximum |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Shares issued | shares |
|
|
|
|
|
462,691
|
|
|
|
| Acquisition of 2nd.MD |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Aggregate purchase price consideration |
|
$ 421,968,000
|
|
|
|
|
|
|
|
| Cash consideration |
|
228,013,000
|
|
|
|
|
|
|
|
| Cash acquired |
|
$ 205,000
|
|
|
|
|
|
|
|
| Shares issued | shares |
|
2,822,242
|
283,416
|
|
|
|
|
|
|
| Shares Fully Vested Upon Acquisition | shares |
|
2,495,441
|
|
|
|
|
|
|
|
| Shares Fully Unvested Upon Acquisition | shares |
|
326,801
|
|
|
|
|
326,801
|
|
|
| Number of earnout scenarios | item |
|
2
|
|
|
|
|
|
|
|
| Estimated fair value of replacement awards attributable to pre-acquisition services |
|
$ 1,520,000
|
|
|
|
|
|
|
|
| Units issued | shares |
|
120,760
|
|
|
|
|
|
|
|
| Estimated fair value of replacement awards |
|
$ 3,914,000
|
|
|
|
|
|
|
|
| Estimated fair value of contingent consideration |
|
76,248,000
|
|
|
|
|
$ 86,708,000
|
|
|
| Revenue |
|
|
|
|
|
|
11,869,000
|
|
|
| Net loss |
|
|
|
|
|
|
5,377,000
|
|
|
| Equity Based Compensation Expense |
|
|
|
|
|
|
$ 4,292,000
|
|
|
| Business Combination Acquisition, Cash Consideration, Repayment Of Debt |
|
13,026,000
|
|
|
|
|
|
|
|
| Acquisition of 2nd.MD | Measurement Input Attrition Rate [Member] |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Fair Value of Intangible Assets, Measurement Input |
|
|
|
|
|
|
8.0
|
|
|
| Acquisition of 2nd.MD | Measurement Input Tax Rate [Member] |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Fair Value of Intangible Assets, Measurement Input |
|
|
|
|
|
|
24
|
|
|
| Acquisition of 2nd.MD | Measurement Input, Discount Rate [Member] |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Fair Value of Intangible Assets, Measurement Input |
|
|
|
|
|
|
13
|
|
|
| Acquisition of 2nd.MD | Measurement Input Royalty Rate [Member] |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Fair Value of Intangible Assets, Measurement Input |
|
|
|
|
|
|
1.5
|
|
|
| Acquisition of 2nd.MD | Measurement Input Probability of Completion Rate [Member] |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Fair Value of Intangible Assets, Measurement Input |
|
|
|
|
|
|
33
|
|
|
| Acquisition of 2nd.MD | Employees |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Estimated fair value of replacement awards attributable to pre-acquisition services |
|
$ 5,434,000
|
|
|
|
|
|
|
|
| Acquisition of 2nd.MD | Individuals Agreements With Company [Member] |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Additional Shares Eligible To Be Received By Individuals Of Company, Upon Achievement Of Contingent Consideration Milestones | shares |
|
|
|
|
|
|
281,531
|
|
|
| Share-based Compensation Arrangement by Share-based Payment Award, Award Vesting Period |
|
|
|
|
|
|
2 years
|
|
|
| Acquisition of 2nd.MD | Maximum |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Shares issued | shares |
|
4,384,882
|
|
|
|
|
|
|
|
| Additional shares issued | shares |
|
1,889,441
|
|
|
|
|
|
|
|
| Plushcare Inc [Member] |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Cash consideration |
$ 40,000,000
|
|
|
|
|
|
|
|
|
| Common stock, amount |
7,144,393
|
|
|
|
|
|
|
|
|
| Plushcare Inc [Member] | Maximum |
|
|
|
|
|
|
|
|
|
| Business Acquisition [Line Items] |
|
|
|
|
|
|
|
|
|
| Common stock payable |
$ 70,000,000
|
|
|
|
|
|
|
|
|