Schedule of Segment Reporting Information |
Schedule of Segment Reporting Information
Segment
Reporting for the Three Months Ended June 30, 2025
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Treatment | | |
Services | | |
Segments
Total | | |
Corporate
(1) | | |
Consolidated
Total | |
Revenue from
external customers | |
$ | 11,397 | | |
$ | 3,189 | | |
$ | 14,586 | | |
$ | — | | |
$ | 14,586 | |
Cost of Goods Sold: | |
| | | |
| | | |
| | | |
| | | |
| | |
Payroll
and benefits expenses | |
| 4,742 | | |
| 1,874 | | |
| 6,616 | | |
| — | | |
| 6,616 | |
Material
and supplies expenses | |
| 1,235 | | |
| — | | |
| 1,235 | | |
| — | | |
| 1,235 | |
Disposal
expenses | |
| 1,095 | | |
| — | | |
| 1,095 | | |
| — | | |
| 1,095 | |
Transportation
expenses | |
| 366 | | |
| — | | |
| 366 | | |
| — | | |
| 366 | |
Subcontract
expenses | |
| — | | |
| 158 | | |
| 158 | | |
| — | | |
| 158 | |
Other
cost of goods sold (2) | |
| 2,393 | | |
| 1,176 | | |
| 3,569 | | |
| — | | |
| 3,569 | |
Total cost of goods sold | |
| 9,831 | | |
| 3,208 | | |
| 13,039 | | |
| — | | |
| 13,039 | |
Gross profit (loss) | |
| 1,566 | | |
| (19 | ) | |
| 1,547 | | |
| — | | |
| 1,547 | |
Selling, general and administrative
expenses (“SG&A”): | |
| | | |
| | | |
| | | |
| | | |
| | |
Payroll
and benefits | |
| 942 | | |
| 647 | | |
| 1,589 | | |
| 940 | | |
| 2,529 | |
Other
SG&A (3) | |
| 408 | | |
| 176 | | |
| 584 | | |
| 1,017 | | |
| 1,601 | |
Total SG&A | |
| 1,350 | | |
| 823 | | |
| 2,173 | | |
| 1,957 | | |
| 4,130 | |
Research and development | |
| 232 | | |
| 4 | | |
| 236 | | |
| 76 | | |
| 312 | |
Gain on disposal of property
and equipment | |
| (1 | ) | |
| — | | |
| (1 | ) | |
| — | | |
| (1 | ) |
Loss from operations | |
$ | (15 | ) | |
$ | (846 | ) | |
$ | (861 | ) | |
$ | (2,033 | ) | |
| (2,894 | ) |
Interest income | |
| | | |
| | | |
| | | |
| | | |
| 301 | |
Interest expense | |
| | | |
| | | |
| | | |
| | | |
| (124 | ) |
Interest expense-financing
fees | |
| | | |
| | | |
| | | |
| | | |
| (21 | ) |
Other income | |
| | | |
| | | |
| | | |
| | | |
| 155 | |
Income tax expense | |
| | | |
| | | |
| | | |
| | | |
| — | |
Loss from continuing operations,
net of taxes | |
| | | |
| | | |
| | | |
| | | |
$ | (2,583 | ) |
Segment
Reporting for the Three Months Ended June 30, 2024
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Treatment | | |
Services | | |
Segments
Total | | |
Corporate
(1) | | |
Consolidated
Total | |
Revenue
from external customers | |
$ | 8,343 | | |
$ | 5,643 | | |
$ | 13,986 | | |
$ | — | | |
$ | 13,986 | |
Cost
of goods sold: | |
| | | |
| | | |
| | | |
| | | |
| | |
Payroll
and benefit expenses | |
| 3,943 | | |
| 1,977 | | |
| 5,920 | | |
| — | | |
| 5,920 | |
Material
and supplies expenses | |
| 1,078 | | |
| — | | |
| 1,078 | | |
| — | | |
| 1,078 | |
Disposal
expenses | |
| 1,854 | | |
| — | | |
| 1,854 | | |
| — | | |
| 1,854 | |
Transportation
expenses | |
| 217 | | |
| — | | |
| 217 | | |
| — | | |
| 217 | |
Subcontract
expenses | |
| — | | |
| 2,554 | | |
| 2,554 | | |
| — | | |
| 2,554 | |
Other
cost of goods sold (2) | |
| 2,448 | | |
| 1,221 | | |
| 3,669 | | |
| — | | |
| 3,669 | |
Total
cost of goods sold | |
| 9,540 | | |
| 5,752 | | |
| 15,292 | | |
| — | | |
| 15,292 | |
Gross
loss | |
| (1,197 | ) | |
| (109 | ) | |
| (1,306 | ) | |
| — | | |
| (1,306 | ) |
SG&A: | |
| | | |
| | | |
| | | |
| | | |
| | |
Payroll
and benefits | |
| 732 | | |
| 501 | | |
| 1,233 | | |
| 835 | | |
| 2,068 | |
Other
SG&A (3) | |
| 343 | | |
| 165 | | |
| 508 | | |
| 879 | | |
| 1,387 | |
Total
SG&A | |
| 1,075 | | |
| 666 | | |
| 1,741 | | |
| 1,714 | | |
| 3,455 | |
Research
and development | |
| 186 | | |
| 24 | | |
| 210 | | |
| 63 | | |
| 273 | |
Loss
on disposal of property and equiment | |
| — | | |
| 1 | | |
| 1 | | |
| — | | |
| 1 | |
Loss
from operations | |
$ | (2,458 | ) | |
$ | (800 | ) | |
$ | (3,258 | ) | |
$ | (1,777 | ) | |
| (5,035 | ) |
Interest
income | |
| | | |
| | | |
| | | |
| | | |
| 213 | |
Interest
expense | |
| | | |
| | | |
| | | |
| | | |
| (109 | ) |
Interest
expense-financing fees | |
| | | |
| | | |
| | | |
| | | |
| (16 | ) |
Other
income | |
| | | |
| | | |
| | | |
| | | |
| 1 | |
Income
tax benefit | |
| | | |
| | | |
| | | |
| | | |
| (1,161 | ) |
Loss
from continuing operations, net of taxes | |
| | | |
| | | |
| | | |
| | | |
$ | (3,785 | ) |
Segment
Reporting for the Six Months Ended June 30, 2025
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Treatment | | |
Services | | |
Segments
Total | | |
Corporate(1) | | |
Consolidated
Total | |
Revenue
from external customers | |
$ | 20,583 | | |
$ | 7,922 | | |
$ | 28,505 | | |
$ | — | | |
$ | 28,505 | |
Cost
of Goods Sold: | |
| | | |
| | | |
| | | |
| | | |
| | |
Payroll
and benefits expenses | |
| 9,179 | | |
| 3,887 | | |
| 13,066 | | |
| — | | |
| 13,066 | |
Material
and supplies expenses | |
| 2,586 | | |
| — | | |
| 2,586 | | |
| — | | |
| 2,586 | |
Disposal
expenses | |
| 1,316 | | |
| — | | |
| 1,316 | | |
| — | | |
| 1,316 | |
Transportation
expenses | |
| 861 | | |
| — | | |
| 861 | | |
| — | | |
| 861 | |
Subcontract
expenses | |
| — | | |
| 1,066 | | |
| 1,066 | | |
| — | | |
| 1,066 | |
Other
cost of goods sold (2) | |
| 4,825 | | |
| 2,581 | | |
| 7,406 | | |
| — | | |
| 7,406 | |
Total
cost of goods sold | |
| 18,767 | | |
| 7,534 | | |
| 26,301 | | |
| — | | |
| 26,301 | |
Gross
profit | |
| 1,816 | | |
| 388 | | |
| 2,204 | | |
| — | | |
| 2,204 | |
SG&A: | |
| | | |
| | | |
| | | |
| | | |
| | |
Payroll
and benefits | |
| 1,815 | | |
| 1,185 | | |
| 3,000 | | |
| 1,871 | | |
| 4,871 | |
Other
SG&A (3) | |
| 891 | | |
| 374 | | |
| 1,265 | | |
| 2,009 | | |
| 3,274 | |
Total
SG&A | |
| 2,706 | | |
| 1,559 | | |
| 4,265 | | |
| 3,880 | | |
| 8,145 | |
Research
and development | |
| 523 | | |
| 27 | | |
| 550 | | |
| 145 | | |
| 695 | |
Gain
on disposal of property and equipment | |
| (1 | ) | |
| (5 | ) | |
| (6 | ) | |
| — | | |
| (6 | ) |
Loss
from operations | |
$ | (1,412 | ) | |
$ | (1,193 | ) | |
$ | (2,605 | ) | |
$ | (4,025 | ) | |
| (6,630 | ) |
Interest
income | |
| | | |
| | | |
| | | |
| | | |
| 636 | |
Interest
expense | |
| | | |
| | | |
| | | |
| | | |
| (236 | ) |
Interest
expense-financing fees | |
| | | |
| | | |
| | | |
| | | |
| (41 | ) |
Other
income | |
| | | |
| | | |
| | | |
| | | |
| 188 | |
Income
tax expense | |
| | | |
| | | |
| | | |
| | | |
| — | |
Loss
from continuing operations, net of taxes | |
| | | |
| | | |
| | | |
| | | |
$ | (6,083 | ) |
Segment
Reporting for the Six Months Ended June 30, 2024
| |
| | | |
| | | |
| | | |
| | | |
| | |
| |
Treatment | | |
Services | | |
Segments
Total | | |
Corporate(1) | | |
Consolidated
Total | |
Revenue from external
customers | |
$ | 17,052 | | |
$ | 10,551 | | |
$ | 27,603 | | |
$ | — | | |
$ | 27,603 | |
Cost of goods sold: | |
| | | |
| | | |
| | | |
| | | |
| | |
Payroll
and benefit expenses | |
| 7,695 | | |
| 4,429 | | |
| 12,124 | | |
| — | | |
| 12,124 | |
Material
and supplies expenses | |
| 1,841 | | |
| — | | |
| 1,841 | | |
| — | | |
| 1,841 | |
Disposal
expenses | |
| 3,423 | | |
| — | | |
| 3,423 | | |
| — | | |
| 3,423 | |
Transportation
expenses | |
| 515 | | |
| — | | |
| 515 | | |
| — | | |
| 515 | |
Subcontract
expenses | |
| — | | |
| 4,364 | | |
| 4,364 | | |
| — | | |
| 4,364 | |
Other
cost of goods sold (2) | |
| 4,827 | | |
| 2,435 | | |
| 7,262 | | |
| — | | |
| 7,262 | |
Total cost of goods sold | |
| 18,301 | | |
| 11,228 | | |
| 29,529 | | |
| — | | |
| 29,529 | |
Gross loss | |
| (1,249 | ) | |
| (677 | ) | |
| (1,926 | ) | |
| — | | |
| (1,926 | ) |
SG&A: | |
| | | |
| | | |
| | | |
| | | |
| | |
Payroll
and benefits | |
| 1,402 | | |
| 1,156 | | |
| 2,558 | | |
| 1,669 | | |
| 4,227 | |
Other
SG&A (3) | |
| 738 | | |
| 302 | | |
| 1,040 | | |
| 1,732 | | |
| 2,772 | |
Total SG&A | |
| 2,140 | | |
| 1,458 | | |
| 3,598 | | |
| 3,401 | | |
| 6,999 | |
Research and development | |
| 404 | | |
| 52 | | |
| 456 | | |
| 113 | | |
| 569 | |
Loss on disposal of property
and equiment | |
| — | | |
| 1 | | |
| 1 | | |
| — | | |
| 1 | |
Loss from operations | |
$ | (3,793 | ) | |
$ | (2,188 | ) | |
$ | (5,981 | ) | |
$ | (3,514 | ) | |
| (9,495 | ) |
Interest income | |
| | | |
| | | |
| | | |
| | | |
| 387 | |
Interest expense | |
| | | |
| | | |
| | | |
| | | |
| (225 | ) |
Interest expense-financing
fees | |
| | | |
| | | |
| | | |
| | | |
| (29 | ) |
Other income | |
| | | |
| | | |
| | | |
| | | |
| 2 | |
Income tax benefit | |
| | | |
| | | |
| | | |
| | | |
| (2,117 | ) |
Loss from continuing operations,
net of taxes | |
| | | |
| | | |
| | | |
| | | |
$ | (7,243 | ) |
(1) | Amounts
reflect the activity for corporate headquarters not included in the segment reporting information. |
(2) | Other cost of goods sold for each reportable segment includes:
Treatment - lab, regulatory, repair and maintenance, depreciation and amortization, travel, outside services and general expenses.
Services
- material and supplies, disposal, transportation, lab, regulatory, repair and maintenance, depreciation
and amortization, travel, outside services and general expenses. |
(3) | Other
SG&A for each reportable segment and Corporate includes: |
| Treatment-depreciation
and amortization, travel, outside services, repair and maintenance and general expenses. |
| Services-
travel, outside services, repair and maintenance and general expenses. |
| Corporate-repair
and maintenance, depreciation and amortization, travel, public company, outside services and general
expenses. |
|