XML 88 R74.htm IDEA: XBRL DOCUMENT v3.20.2
Segments - Reconciles Segments (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2020
Jun. 30, 2019
Jun. 30, 2020
Jun. 30, 2019
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA $ 28,306 $ 20,831 $ 42,764 $ 31,703
Depreciation (2,983) (1,529) (5,856) (3,183)
Amortization (2,250) (1,278) (4,492) (2,557)
Interest (5,967) (2,242) (10,671) (4,179)
Acquisition costs (146) (2,889) (732) (3,465)
Stock based compensation expense (1,844) (1,602) (4,402) (3,146)
Non same-store revenue 953 2,155 3,235 3,671
Non same-store costs (3,698) (4,045) (10,098) (7,296)
Fair value adjustment of contingent note   (1,460)   (780)
Integration costs and costs of discontinued clinics (8,850) (1,142) (9,304) (1,142)
Clinic launch expenses (603)   (1,279)  
Litigation expenses (384)   (433)  
COVID-19 related costs (4,433)   (4,433)  
Pretax net (loss) income (1,899) 6,799 (5,701) 9,625
Income tax benefit (expense) (61) (881) 1,108 (1,381)
Net (loss) income (1,960) 5,918 (4,593) 8,244
Products | Operating Segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA 41,851 21,156 66,130 34,712
Services | Operating Segments        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA 1,112 6,804 3,101 12,081
Unallocated Corporate | Corporate, Non-Segment        
Segment Reporting, Reconciling Item for Operating Profit (Loss) from Segment to Consolidated [Line Items]        
Adjusted EBITDA $ (14,657) $ (7,130) $ (26,467) $ (15,091)