| SCHEDULE OF SEGMENT REPORTING INFORMATION |
SCHEDULE OF SEGMENT REPORTING INFORMATION
Segment
Reporting as of and for the year ended December 31, 2025
| | |
Treatment | | |
Services | | |
Segments
Total | | |
Corporate
(1) | | |
Consolidated
Total | |
| Revenue from external customers | |
$ | 45,097 | | |
$ | 16,577 | | |
$ | 61,674 | (4)(5) | |
$ | — | | |
$ | 61,674 | |
| Cost of goods sold: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Payroll and benefit expenses | |
| 18,810 | | |
| 8,516 | | |
| 27,326 | | |
| — | | |
| 27,326 | |
| Material and supplies expenses | |
| 6,965 | | |
| — | | |
| 6,965 | | |
| — | | |
| 6,965 | |
| Disposal expenses | |
| 3,195 | | |
| — | | |
| 3,195 | | |
| — | | |
| 3,195 | |
| Transportation expenses | |
| 1,488 | | |
| — | | |
| 1,488 | | |
| — | | |
| 1,488 | |
| Subcontract expenses | |
| — | | |
| 1,256 | | |
| 1,256 | | |
| — | | |
| 1,256 | |
| Other
cost of goods sold (2) | |
| 9,845 | | |
| 5,626 | | |
| 15,471 | | |
| — | | |
| 15,471 | |
| Total cost of goods sold | |
| 40,303 | | |
| 15,398 | | |
| 55,701 | | |
| — | | |
| 55,701 | |
| Gross profit | |
| 4,794 | | |
| 1,179 | | |
| 5,973 | | |
| — | | |
| 5,973 | |
| Selling, general and administrative expenses
(“SG&A”): | |
| | | |
| | | |
| | | |
| | | |
| | |
| Payroll and benefits | |
| 3,571 | | |
| 2,355 | | |
| 5,926 | | |
| 3,854 | | |
| 9,780 | |
| Other
SG&A (3) | |
| 1,697 | | |
| 861 | | |
| 2,558 | | |
| 4,078 | | |
| 6,636 | |
| Total SG&A | |
| 5,268 | | |
| 3,216 | | |
| 8,484 | | |
| 7,932 | | |
| 16,416 | |
| Research and development | |
| 969 | | |
| 30 | | |
| 999 | | |
| 292 | | |
| 1,291 | |
| Loss (gain) on disposal
of property and equipment | |
| 6 | | |
| (5 | ) | |
| 1 | | |
| — | | |
| 1 | |
| Loss from operations | |
$ | (1,449 | ) | |
$ | (2,062 | ) | |
$ | (3,511 | ) | |
$ | (8,224 | ) | |
| (11,735 | ) |
| Interest income | |
| | | |
| | | |
| | | |
| | | |
| 1,123 | |
| Interest expense | |
| | | |
| | | |
| | | |
| | | |
| (230 | ) |
| Interest expense-financing fees | |
| | | |
| | | |
| | | |
| | | |
| (84 | ) |
| Other expense | |
| | | |
| | | |
| | | |
| | | |
| 261 | |
| Income tax expense | |
| | | |
| | | |
| | | |
| | | |
| — | |
| Loss from continuing
operations, net of taxes | |
| | | |
| | | |
| | | |
| | | |
$ | (10,665 | ) |
Segment
Reporting as of and for the year ended December 31, 2024
| | |
Treatment | | |
Services | | |
Segments
Total | | |
Corporate
(1) | | |
Consolidated
Total | |
| Revenue from external customers | |
$ | 34,953 | | |
$ | 24,164 | | |
| $
59,117 | (4)(5) | |
$ | — | | |
$ | 59,117 | |
| Cost of Goods Sold: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Payroll and benefits expenses | |
| 16,257 | | |
| 9,494 | | |
| 25,751 | | |
| — | | |
| 25,751 | |
| Material and supplies expenses | |
| 4,074 | | |
| — | | |
| 4,074 | | |
| — | | |
| 4,074 | |
| Disposal expenses | |
| 5,317 | | |
| — | | |
| 5,317 | | |
| — | | |
| 5,317 | |
| Transportation expenses | |
| 1,118 | | |
| — | | |
| 1,118 | | |
| — | | |
| 1,118 | |
| Subcontract expenses | |
| — | | |
| 7,152 | | |
| 7,152 | | |
| — | | |
| 7,152 | |
| Other
cost of goods sold (2) | |
| 9,297 | | |
| 6,406 | | |
| 15,703 | | |
| — | | |
| 15,703 | |
| Total cost of goods sold | |
| 36,063 | | |
| 23,052 | | |
| 59,115 | | |
| — | | |
| 59,115 | |
| Gross (loss) profit | |
| (1,110 | ) | |
| 1,112 | | |
| 2 | | |
| — | | |
| 2 | |
| SG&A: | |
| | | |
| | | |
| | | |
| | | |
| | |
| Payroll and benefits | |
| 2,858 | | |
| 2,413 | | |
| 5,271 | | |
| 3,296 | | |
| 8,567 | |
| Other
SG&A (3) | |
| 1,432 | | |
| 892 | | |
| 2,324 | | |
| 3,600 | | |
| 5,924 | |
| Total SG&A | |
| 4,290 | | |
| 3,305 | | |
| 7,595 | | |
| 6,896 | | |
| 14,491 | |
| Research and development | |
| 842 | | |
| 111 | | |
| 953 | | |
| 219 | | |
| 1,172 | |
| Loss on disposal of property and equipment | |
| 18 | | |
| 3 | | |
| 21 | | |
| — | | |
| 21 | |
| Loss from operations | |
$ | (6,260 | ) | |
$ | (2,307 | ) | |
$ | (8,567 | ) | |
$ | (7,115 | ) | |
| (15,682 | ) |
| Interest income | |
| | | |
| | | |
| | | |
| | | |
| 921 | |
| Interest expense | |
| | | |
| | | |
| | | |
| | | |
| (473 | ) |
| Interest expense-financing fees | |
| | | |
| | | |
| | | |
| | | |
| (66 | ) |
| Other income | |
| | | |
| | | |
| | | |
| | | |
| 166 | |
| Income tax expense | |
| | | |
| | | |
| | | |
| | | |
| 4,435 | |
| Loss from continuing operations, net of taxes | |
| | | |
| | | |
| | | |
| | | |
$ | (19,569 | ) |
| (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,
maintenance, depreciation and amortization, travel, outside services and general expenses. |
| |
Services - material
and supplies, disposal and transportation, lab, regulatory, 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, maintenance and general expenses. |
| |
Services- travel,
outside services, maintenance and general expenses. |
| |
Corporate-maintenance, depreciation
and amortization, travel, outside services/public company and general expenses. |
| (4) |
Revenue derived from federal government entities, either directly as a prime contractor or indirectly for others
as a subcontractor to federal government entities, was approximately $39,243,000 or 63.6% of total revenue for 2025 and $40,550,000 or 68.6% of total revenue for 2024. |
| (5) | The
following table reflects revenue based on customer location (in thousands): |
|