XML 74 R67.htm IDEA: XBRL DOCUMENT v3.19.3
Segments- Reconciles Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA $ 19,258 $ 13,409 $ 50,960 $ 35,059
Depreciation (2,404) (1,786) (5,587) (4,816)
Amortization (1,807) (1,294) (4,364) (3,691)
Interest (5,742) (2,159) (9,921) (6,140)
Acquisition costs (1,960) (113) (5,425) (3,479)
Stock based compensation expense (1,601) (1,224) (4,747) (2,678)
Purchase accounting adjustment to inventory (2,403)   (2,403) (1,502)
Non same-store revenue 2,583 1,472 6,254 2,775
Non same-store costs (5,394) (3,845) (12,690) (6,667)
Fair value adjustment of contingent note (2,310) 350 (3,090) (250)
Integration costs and costs of discontinued clinics (1,166) (57) (2,308) (813)
Clinic launch expenses (672) (50) (672) (1,261)
Non-recurring royalty settlement       (440)
SKU Rationalization (6,482)   (6,482)  
Pretax net (loss) income (10,100) 4,703 (475) 6,097
Income tax benefit (expense) 1,304 (801) (77) (754)
Net (loss) income (8,796) 3,902 (552) 5,343
Products | Operating Segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA 20,506 14,642 56,030 41,337
Services | Operating Segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA 7,048 5,217 18,147 13,049
Unallocated Corporate | Corporate, Non-Segment        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA $ (8,296) $ (6,450) $ (23,217) $ (19,327)