XML 89 R81.htm IDEA: XBRL DOCUMENT v3.20.1
Segments - Reconciles Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]                      
Adjusted EBITDA                 $ 60,675 $ 41,539 $ 22,307
Depreciation                 (9,139) (6,657) (2,348)
Amortization                 (5,994) (5,210) (1,052)
Interest                 (14,495) (8,022) (1,563)
Acquisition costs                 (6,147) (3,787) (1,965)
Stock based compensation expense                 (7,355) (3,812) (447)
Purchase accounting adjustment to inventory                 (4,805) (2,149)  
Non same-store revenue                 8,088 3,967  
Non same-store costs                 (19,553) (10,345)  
Fair value adjustment of contingent note                 (7,320) (3,280)  
Integration costs and costs of discontinued clinics                 (3,788) (998)  
Clinic launch expenses                 (767) (1,380)  
Non-recurring royalty settlement                   (440)  
SKU Rationalization                 (6,482)   (610)
Costs associated with becoming a public company                     (2,710)
Supplier receivable write-off                     175
Litigation expenses                 (529)    
Pretax net (loss) income                 (17,611) (574) 11,787
Income tax benefit (expense)                 3,309 661 (3,970)
Net (loss) income $ (13,752) $ (8,796) $ 5,918 $ 2,326 $ (5,256) $ 3,902 $ 5,398 $ (3,957) (14,302) 87 7,817
Products | Operating Segments                      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]                      
Adjusted EBITDA                 73,537 52,185 30,836
Services | Operating Segments                      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]                      
Adjusted EBITDA                 20,045 15,246  
Unallocated Corporate | Corporate, Non-Segment                      
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]                      
Adjusted EBITDA                 $ (32,907) $ (25,892) $ (8,529)